DDM Analysis: 6794.T

Valuation Snapshot

Stable Growth	$2,716.25 - $5,016.47	$3,662.35
Multi-Stage	$4,549.34 - $4,998.15	$4,769.44
Blended Fair Value	$4,215.90
Current Price	$2,338.00
Upside	80.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.86%	0.50%	35.11	20.02	9.99	15.00	25.52	30.50	51.68	51.95	47.92	63.45
YoY Growth	-	-	75.39%	100.45%	-33.43%	-41.23%	-16.30%	-40.99%	-0.52%	8.41%	-24.49%	89.95%
Dividend Yield	-	-	2.23%	1.17%	1.07%	2.05%	2.62%	2.90%	3.22%	3.26%	2.47%	3.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,159.00
(-) Cash Dividends Paid (M)	1,568.00
(=) Cash Retained (M)	2,591.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	831.80	519.88	311.93
Cash Retained (M)	2,591.00	2,591.00	2,591.00
(-) Cash Required (M)	-831.80	-519.88	-311.93
(=) Excess Retained (M)	1,759.20	2,071.13	2,279.08
(/) Shares Outstanding (M)	22.33	22.33	22.33
(=) Excess Retained per Share	78.78	92.75	102.06
LTM Dividend per Share	70.22	70.22	70.22
(+) Excess Retained per Share	78.78	92.75	102.06
(=) Adjusted Dividend	148.99	162.96	172.27
WACC / Discount Rate	6.39%	6.39%	6.39%
Growth Rate	0.86%	1.86%	2.86%
Fair Value	$2,716.25	$3,662.35	$5,016.47
Upside / Downside	16.18%	56.64%	114.56%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,159.00	4,236.23	4,314.90	4,395.03	4,476.64	4,559.77	4,696.56
Payout Ratio	37.70%	48.16%	58.62%	69.08%	79.54%	90.00%	92.50%
Projected Dividends (M)	1,568.00	2,040.22	2,529.43	3,036.11	3,560.73	4,103.79	4,344.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.39%	6.39%	6.39%
Growth Rate	0.86%	1.86%	2.86%
Year 1 PV (M)	1,898.86	1,917.69	1,936.52
Year 2 PV (M)	2,191.07	2,234.74	2,278.83
Year 3 PV (M)	2,447.76	2,521.30	2,596.29
Year 4 PV (M)	2,671.83	2,779.38	2,890.15
Year 5 PV (M)	2,865.97	3,010.90	3,161.63
PV of Terminal Value (M)	89,516.52	94,043.19	98,751.16
Equity Value (M)	101,592.02	106,507.20	111,614.58
Shares Outstanding (M)	22.33	22.33	22.33
Fair Value	$4,549.34	$4,769.44	$4,998.15
Upside / Downside	94.58%	104.00%	113.78%

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

Foster Electric Company, Limited (6794.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener