DDM Analysis: 2767.T

Valuation Snapshot

Stable Growth	$7,071.00 - $20,052.24	$11,031.38
Multi-Stage	$4,622.71 - $5,058.49	$4,836.61
Blended Fair Value	$7,933.99
Current Price	$2,264.00
Upside	250.44%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	51.19%	4.66%	41.90	31.39	10.34	5.16	5.30	5.30	2.71	26.58	26.58	31.89
YoY Growth	-	-	33.49%	203.72%	100.31%	-2.72%	0.00%	95.86%	-89.81%	0.00%	-16.63%	20.02%
Dividend Yield	-	-	2.02%	1.83%	0.35%	1.14%	2.20%	3.19%	1.05%	5.08%	4.41%	5.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,888.00
(-) Cash Dividends Paid (M)	61.00
(=) Cash Retained (M)	17,827.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,577.60	2,236.00	1,341.60
Cash Retained (M)	17,827.00	17,827.00	17,827.00
(-) Cash Required (M)	-3,577.60	-2,236.00	-1,341.60
(=) Excess Retained (M)	14,249.40	15,591.00	16,485.40
(/) Shares Outstanding (M)	62.40	62.40	62.40
(=) Excess Retained per Share	228.34	249.84	264.17
LTM Dividend per Share	0.98	0.98	0.98
(+) Excess Retained per Share	228.34	249.84	264.17
(=) Adjusted Dividend	229.32	250.82	265.15
WACC / Discount Rate	8.92%	8.92%	8.92%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$7,071.00	$11,031.38	$20,052.24
Upside / Downside	212.32%	387.25%	785.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,888.00	19,050.72	20,289.02	21,607.80	23,012.31	24,508.11	25,243.35
Payout Ratio	0.34%	18.27%	36.20%	54.14%	72.07%	90.00%	92.50%
Projected Dividends (M)	61.00	3,481.10	7,345.56	11,697.69	16,584.56	22,057.30	23,350.10

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.92%	8.92%	8.92%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,165.96	3,195.97	3,225.98
Year 2 PV (M)	6,075.80	6,191.53	6,308.35
Year 3 PV (M)	8,799.70	9,052.31	9,309.71
Year 4 PV (M)	11,346.48	11,782.84	12,231.66
Year 5 PV (M)	13,724.58	14,387.48	15,075.75
PV of Terminal Value (M)	245,361.00	257,212.03	269,516.62
Equity Value (M)	288,473.53	301,822.16	315,668.07
Shares Outstanding (M)	62.40	62.40	62.40
Fair Value	$4,622.71	$4,836.61	$5,058.49
Upside / Downside	104.18%	113.63%	123.43%

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

Fields Corporation (2767.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener