DDM Analysis: 3387.T

Valuation Snapshot

Stable Growth	$1,076.84 - $2,631.86	$2,466.34
Multi-Stage	$430.34 - $471.46	$450.52
Blended Fair Value	$1,458.43
Current Price	$782.00
Upside	86.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.07%	7.94%	3.74	3.24	2.99	0.67	0.00	2.66	2.47	2.58	2.84	2.08
YoY Growth	-	-	15.46%	8.42%	343.31%	14,100.00%	-99.82%	7.69%	-4.15%	-9.29%	36.65%	19.27%
Dividend Yield	-	-	0.54%	0.60%	0.60%	0.15%	0.00%	0.64%	0.70%	0.72%	1.15%	0.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,594.00
(-) Cash Dividends Paid (M)	1,681.00
(=) Cash Retained (M)	3,913.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,118.80	699.25	419.55
Cash Retained (M)	3,913.00	3,913.00	3,913.00
(-) Cash Required (M)	-1,118.80	-699.25	-419.55
(=) Excess Retained (M)	2,794.20	3,213.75	3,493.45
(/) Shares Outstanding (M)	421.02	421.02	421.02
(=) Excess Retained per Share	6.64	7.63	8.30
LTM Dividend per Share	3.99	3.99	3.99
(+) Excess Retained per Share	6.64	7.63	8.30
(=) Adjusted Dividend	10.63	11.63	12.29
WACC / Discount Rate	6.11%	6.11%	6.11%
Growth Rate	5.07%	6.07%	7.07%
Fair Value	$1,076.84	$2,466.34	$2,631.86
Upside / Downside	37.70%	215.39%	236.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,594.00	5,933.55	6,293.72	6,675.74	7,080.96	7,510.77	7,736.09
Payout Ratio	30.05%	42.04%	54.03%	66.02%	78.01%	90.00%	92.50%
Projected Dividends (M)	1,681.00	2,494.47	3,400.50	4,407.33	5,523.86	6,759.69	7,155.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.11%	6.11%	6.11%
Growth Rate	5.07%	6.07%	7.07%
Year 1 PV (M)	2,328.73	2,350.90	2,373.06
Year 2 PV (M)	2,963.64	3,020.32	3,077.54
Year 3 PV (M)	3,585.92	3,689.28	3,794.61
Year 4 PV (M)	4,195.75	4,357.77	4,524.45
Year 5 PV (M)	4,793.31	5,025.79	5,267.21
PV of Terminal Value (M)	163,311.21	171,232.11	179,457.40
Equity Value (M)	181,178.56	189,676.18	198,494.28
Shares Outstanding (M)	421.02	421.02	421.02
Fair Value	$430.34	$450.52	$471.46
Upside / Downside	-44.97%	-42.39%	-39.71%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Create Restaurants Holdings Inc. (3387.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener