DDM Analysis: 7472.T

Valuation Snapshot

Stable Growth	$8,115.68 - $23,886.05	$12,799.34
Multi-Stage	$8,432.28 - $9,252.04	$8,834.45
Blended Fair Value	$10,816.89
Current Price	$4,160.00
Upside	160.02%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-1.53%	7.32%	121.77	125.13	129.46	109.64	131.57	131.57	120.60	71.27	109.64	65.45
YoY Growth	-	-	-2.68%	-3.35%	18.08%	-16.67%	0.00%	9.09%	69.23%	-35.00%	67.52%	8.92%
Dividend Yield	-	-	3.34%	3.37%	4.09%	3.89%	5.01%	4.72%	3.90%	2.22%	5.14%	3.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,295.92
(-) Cash Dividends Paid (M)	240.37
(=) Cash Retained (M)	1,055.55

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	259.18	161.99	97.19
Cash Retained (M)	1,055.55	1,055.55	1,055.55
(-) Cash Required (M)	-259.18	-161.99	-97.19
(=) Excess Retained (M)	796.36	893.56	958.35
(/) Shares Outstanding (M)	3.95	3.95	3.95
(=) Excess Retained per Share	201.51	226.10	242.50
LTM Dividend per Share	60.82	60.82	60.82
(+) Excess Retained per Share	201.51	226.10	242.50
(=) Adjusted Dividend	262.33	286.92	303.32
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.20%	4.20%	5.20%
Fair Value	$8,115.68	$12,799.34	$23,886.05
Upside / Downside	95.09%	207.68%	474.18%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,295.92	1,350.39	1,407.15	1,466.29	1,527.92	1,592.14	1,639.90
Payout Ratio	18.55%	32.84%	47.13%	61.42%	75.71%	90.00%	92.50%
Projected Dividends (M)	240.37	443.45	663.17	900.59	1,156.78	1,432.93	1,516.91

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.20%	4.20%	5.20%
Year 1 PV (M)	412.24	416.23	420.23
Year 2 PV (M)	573.11	584.27	595.53
Year 3 PV (M)	723.49	744.73	766.38
Year 4 PV (M)	863.90	897.88	932.84
Year 5 PV (M)	994.81	1,043.95	1,095.01
PV of Terminal Value (M)	29,756.88	31,226.75	32,754.15
Equity Value (M)	33,324.43	34,913.81	36,564.14
Shares Outstanding (M)	3.95	3.95	3.95
Fair Value	$8,432.28	$8,834.45	$9,252.04
Upside / Downside	102.70%	112.37%	122.40%

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

TOBA, Inc. (7472.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener