DDM Analysis: 6920.T

Valuation Snapshot

Stable Growth	$73,438.47 - $208,855.20	$195,727.91
Multi-Stage	$28,862.03 - $31,590.72	$30,201.32
Blended Fair Value	$112,964.61
Current Price	$20,305.00
Upside	456.34%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	54.40%	44.72%	271.81	200.85	116.91	86.93	46.96	30.98	18.98	19.98	12.74	11.49
YoY Growth	-	-	35.33%	71.80%	34.49%	85.10%	51.61%	63.16%	-5.00%	56.86%	10.87%	70.39%
Dividend Yield	-	-	1.34%	0.85%	0.50%	0.59%	0.18%	0.36%	0.56%	1.05%	1.10%	2.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	94,779.00
(-) Cash Dividends Paid (M)	29,672.00
(=) Cash Retained (M)	65,107.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18,955.80	11,847.38	7,108.43
Cash Retained (M)	65,107.00	65,107.00	65,107.00
(-) Cash Required (M)	-18,955.80	-11,847.38	-7,108.43
(=) Excess Retained (M)	46,151.20	53,259.63	57,998.58
(/) Shares Outstanding (M)	90.25	90.25	90.25
(=) Excess Retained per Share	511.37	590.13	642.64
LTM Dividend per Share	328.78	328.78	328.78
(+) Excess Retained per Share	511.37	590.13	642.64
(=) Adjusted Dividend	840.15	918.91	971.42
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$73,438.47	$195,727.91	$208,855.20
Upside / Downside	261.68%	863.94%	928.59%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	94,779.00	100,939.64	107,500.71	114,488.26	121,929.99	129,855.44	133,751.11
Payout Ratio	31.31%	43.05%	54.78%	66.52%	78.26%	90.00%	92.50%
Projected Dividends (M)	29,672.00	43,449.68	58,893.09	76,160.57	95,424.00	116,869.90	123,719.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	40,336.37	40,718.70	41,101.04
Year 2 PV (M)	50,755.69	51,722.45	52,698.32
Year 3 PV (M)	60,934.16	62,683.36	64,465.72
Year 4 PV (M)	70,875.88	73,601.56	76,405.12
Year 5 PV (M)	80,584.91	84,477.19	88,518.43
PV of Terminal Value (M)	2,301,310.17	2,412,464.31	2,527,872.58
Equity Value (M)	2,604,797.17	2,725,667.57	2,851,061.21
Shares Outstanding (M)	90.25	90.25	90.25
Fair Value	$28,862.03	$30,201.32	$31,590.72
Upside / Downside	42.14%	48.74%	55.58%

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

Lasertec Corporation (6920.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener