DDM Analysis: 4704.T

Valuation Snapshot

Stable Growth	$10,186.06 - $52,436.16	$20,740.01
Multi-Stage	$5,841.45 - $6,377.78	$6,104.76
Blended Fair Value	$13,422.38
Current Price	$8,100.00
Upside	65.71%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	34.36%	19.83%	727.80	153.12	200.61	156.97	163.86	166.23	149.57	141.20	109.55	112.16
YoY Growth	-	-	375.31%	-23.67%	27.80%	-4.21%	-1.42%	11.14%	5.93%	28.89%	-2.32%	-5.90%
Dividend Yield	-	-	7.27%	1.99%	3.10%	2.19%	2.96%	3.11%	2.77%	2.22%	2.21%	2.72%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	34,883.00
(-) Cash Dividends Paid (M)	23,490.00
(=) Cash Retained (M)	11,393.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,976.60	4,360.38	2,616.23
Cash Retained (M)	11,393.00	11,393.00	11,393.00
(-) Cash Required (M)	-6,976.60	-4,360.38	-2,616.23
(=) Excess Retained (M)	4,416.40	7,032.63	8,776.78
(/) Shares Outstanding (M)	132.30	132.30	132.30
(=) Excess Retained per Share	33.38	53.16	66.34
LTM Dividend per Share	177.55	177.55	177.55
(+) Excess Retained per Share	33.38	53.16	66.34
(=) Adjusted Dividend	210.93	230.71	243.89
WACC / Discount Rate	7.68%	7.68%	7.68%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$10,186.06	$20,740.01	$52,436.16
Upside / Downside	25.75%	156.05%	547.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	34,883.00	37,150.40	39,565.17	42,136.91	44,875.81	47,792.73	49,226.52
Payout Ratio	67.34%	71.87%	76.40%	80.94%	85.47%	90.00%	92.50%
Projected Dividends (M)	23,490.00	26,700.55	30,229.23	34,103.82	38,354.40	43,013.46	45,534.53

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.68%	7.68%	7.68%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	24,562.31	24,795.13	25,027.94
Year 2 PV (M)	25,581.44	26,068.69	26,560.54
Year 3 PV (M)	26,549.11	27,311.24	28,087.81
Year 4 PV (M)	27,466.98	28,523.29	29,609.77
Year 5 PV (M)	28,336.69	29,705.36	31,126.42
PV of Terminal Value (M)	640,333.26	671,261.59	703,373.63
Equity Value (M)	772,829.79	807,665.30	843,786.12
Shares Outstanding (M)	132.30	132.30	132.30
Fair Value	$5,841.45	$6,104.76	$6,377.78
Upside / Downside	-27.88%	-24.63%	-21.26%

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

Analysis Mode

Ticker

Industry

Sector

Trend Micro Incorporated (4704.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener