Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Analysis Mode

Ticker

Industry

Sector

Panasonic Holdings Corporation (6752.T)

Company Dividend Discount ModelIndustry: Consumer ElectronicsSector: Technology

Valuation Snapshot

Stable Growth$2,950.44 - $7,323.70$4,418.63
Multi-Stage$3,621.03 - $3,973.13$3,793.76
Blended Fair Value$4,106.19
Current Price$1,610.00
Upside155.04%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS4.58%9.00%37.5032.4929.9924.9924.9829.9734.9724.9824.8519.84
YoY Growth--15.40%8.34%20.02%0.02%-16.65%-14.28%40.00%0.49%25.26%25.25%
Dividend Yield--2.41%2.47%1.71%2.28%1.94%3.19%3.79%1.67%1.63%2.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)319,700.00
(-) Cash Dividends Paid (M)112,061.00
(=) Cash Retained (M)207,639.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)63,940.0039,962.5023,977.50
Cash Retained (M)207,639.00207,639.00207,639.00
(-) Cash Required (M)-63,940.00-39,962.50-23,977.50
(=) Excess Retained (M)143,699.00167,676.50183,661.50
(/) Shares Outstanding (M)2,334.702,334.702,334.70
(=) Excess Retained per Share61.5571.8278.67
LTM Dividend per Share48.0048.0048.00
(+) Excess Retained per Share61.5571.8278.67
(=) Adjusted Dividend109.55119.82126.66
WACC / Discount Rate6.39%6.39%6.39%
Growth Rate2.58%3.58%4.58%
Fair Value$2,950.44$4,418.63$7,323.70
Upside / Downside83.26%174.45%354.89%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)319,700.00331,146.88343,003.61355,284.88368,005.87381,182.34392,617.81
Payout Ratio35.05%46.04%57.03%68.02%79.01%90.00%92.50%
Projected Dividends (M)112,061.00152,465.12195,618.92241,667.51290,762.86343,064.11363,171.48

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.39%6.39%6.39%
Growth Rate2.58%3.58%4.58%
Year 1 PV (M)141,925.23143,308.78144,692.33
Year 2 PV (M)169,507.56172,828.54176,181.73
Year 3 PV (M)194,933.10200,689.74206,558.61
Year 4 PV (M)218,320.93226,959.38235,851.68
Year 5 PV (M)239,784.35251,702.08264,089.02
PV of Terminal Value (M)7,489,541.737,861,785.698,248,685.66
Equity Value (M)8,454,012.908,857,274.219,276,059.03
Shares Outstanding (M)2,334.702,334.702,334.70
Fair Value$3,621.03$3,793.76$3,973.13
Upside / Downside124.91%135.64%146.78%

High-Yield Dividend Screener

« Prev Page 15 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
0R28.LNewmont Corporation2.49%$1.0115.53%
ETREntergy Corporation2.49%$2.3457.35%
NKENIKE, Inc.2.49%$1.5880.59%
OTTROtter Tail Corporation2.49%$2.0330.69%
FHNFirst Horizon Corporation2.48%$0.6034.42%
PWPPerella Weinberg Partners2.48%$0.4469.65%
SCSSteelcase Inc.2.48%$0.4050.05%
PBIPitney Bowes Inc.2.46%$0.2561.37%
RBCAARepublic Bancorp, Inc.2.45%$1.6725.85%
SRCE1st Source Corporation2.45%$1.5325.20%
TRMKTrustmark Corporation2.45%$0.9626.11%
VOYAVoya Financial, Inc.2.45%$1.8629.46%
AWKAmerican Water Works Company, Inc.2.44%$3.1855.85%
LSTRLandstar System, Inc.2.44%$3.5890.21%
NGLNGL Energy Partners LP2.44%$0.2424.52%
TCFCThe Community Financial Corporation2.44%$0.6612.72%
CADECadence Bank2.43%$1.0537.49%
JNJJohnson & Johnson2.43%$5.0448.70%
MBCNMiddlefield Banc Corp.2.43%$0.8342.36%
0L7G.LSnap-on Incorporated2.42%$8.4344.15%
ITWIllinois Tool Works Inc.2.42%$6.0458.20%
MOFGMidWestOne Financial Group, Inc.2.40%$0.9232.44%
FFINFirst Financial Bankshares, Inc.2.39%$0.7242.45%
ADPAutomatic Data Processing, Inc.2.38%$6.0359.30%
CALCaleres, Inc.2.38%$0.2946.21%
ABMABM Industries Incorporated2.37%$1.0154.79%
FUNCFirst United Corporation2.36%$0.8822.87%
HONHoneywell International Inc.2.36%$4.6348.21%
RILYKB. Riley Financial, Inc. 5.50% Senior Notes Due 20262.36%$0.5856.91%
CDWCDW Corporation2.35%$3.1439.31%
CHMGChemung Financial Corporation2.35%$1.2846.47%
LZBLa-Z-Boy Incorporated2.35%$0.8840.20%
PKGPackaging Corporation of America2.35%$4.9750.31%
UNPUnion Pacific Corporation2.35%$5.4445.77%
0K91.LNorthern Trust Corporation2.34%$3.2035.68%
MCDMcDonald's Corporation2.33%$7.0760.14%
MGEEMGE Energy, Inc.2.32%$1.8249.49%
MZTIThe Marzetti Company2.32%$3.8261.80%
UNMUnum Group2.32%$1.7933.52%
RILYMB. Riley Financial, Inc. - 6.372.31%$0.5856.91%
RILYOB. Riley Financial, Inc. - 6.752.31%$0.5856.91%
HONIVHoneywell International Inc. Common Stock Ex Distribution When Issued2.30%$4.6348.21%
PGRThe Progressive Corporation2.30%$4.8826.80%
WNEBWestern New England Bancorp, Inc.2.30%$0.2843.00%
0R23.LHalliburton Company2.29%$0.6844.61%
ADSBread Financial Holdings, Inc.2.29%$1.3021.08%
HLNEHamilton Lane Incorporated2.29%$3.1374.09%
BSVNBank7 Corp.2.28%$0.9420.81%
MCBCMacatawa Bank Corporation2.28%$0.3428.37%
BRKLBrookline Bancorp, Inc.2.27%$0.5461.06%