DDM Analysis: 6736.T

Valuation Snapshot

Stable Growth	$25,967.23 - $99,995.18	$43,924.88
Multi-Stage	$81,162.54 - $89,711.09	$85,350.92
Blended Fair Value	$64,637.90
Current Price	$8,200.00
Upside	688.27%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	34.70%	24.77%	89.93	20.33	21.50	32.23	0.00	20.28	20.24	20.17	20.17	15.06
YoY Growth	-	-	342.45%	-5.47%	-33.30%	0.00%	-100.00%	0.22%	0.32%	0.00%	33.99%	53.06%
Dividend Yield	-	-	1.60%	0.42%	1.21%	2.10%	0.00%	1.32%	1.49%	3.08%	2.71%	2.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	21,269.07
(-) Cash Dividends Paid (M)	1,556.69
(=) Cash Retained (M)	19,712.37

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,253.81	2,658.63	1,595.18
Cash Retained (M)	19,712.37	19,712.37	19,712.37
(-) Cash Required (M)	-4,253.81	-2,658.63	-1,595.18
(=) Excess Retained (M)	15,458.56	17,053.74	18,117.19
(/) Shares Outstanding (M)	22.27	22.27	22.27
(=) Excess Retained per Share	694.13	765.76	813.52
LTM Dividend per Share	69.90	69.90	69.90
(+) Excess Retained per Share	694.13	765.76	813.52
(=) Adjusted Dividend	764.03	835.66	883.42
WACC / Discount Rate	0.88%	0.88%	0.88%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$25,967.23	$43,924.88	$99,995.18
Upside / Downside	216.67%	435.67%	1,119.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	21,269.07	21,056.38	20,845.81	20,637.35	20,430.98	20,226.67	20,833.47
Payout Ratio	7.32%	23.86%	40.39%	56.93%	73.46%	90.00%	92.50%
Projected Dividends (M)	1,556.69	5,023.05	8,419.92	11,748.35	15,009.38	18,204.00	19,270.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.88%	0.88%	0.88%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	4,928.77	4,979.06	5,029.35
Year 2 PV (M)	8,106.81	8,273.10	8,441.07
Year 3 PV (M)	11,099.15	11,442.40	11,792.65
Year 4 PV (M)	13,913.82	14,490.48	15,084.89
Year 5 PV (M)	16,558.52	17,420.76	18,318.55
PV of Terminal Value (M)	1,752,903.29	1,844,181.03	1,939,222.21
Equity Value (M)	1,807,510.35	1,900,786.83	1,997,888.73
Shares Outstanding (M)	22.27	22.27	22.27
Fair Value	$81,162.54	$85,350.92	$89,711.09
Upside / Downside	889.79%	940.86%	994.04%

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

Sun Corporation (6736.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener