DDM Analysis: 2782.T

Valuation Snapshot

Stable Growth	$2,666.92 - $4,338.56	$3,415.67
Multi-Stage	$2,593.35 - $2,837.33	$2,713.09
Blended Fair Value	$3,064.38
Current Price	$3,105.00
Upside	-1.31%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.77%	21.39%	73.04	73.04	73.04	73.62	63.11	57.85	52.58	21.03	15.77	13.13
YoY Growth	-	-	0.00%	0.00%	-0.79%	16.66%	9.09%	10.02%	150.07%	33.33%	20.06%	24.93%
Dividend Yield	-	-	2.72%	2.53%	3.18%	3.05%	1.54%	1.51%	2.08%	0.40%	0.29%	0.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	16,870.00
(-) Cash Dividends Paid (M)	1,316.50
(=) Cash Retained (M)	15,553.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,374.00	2,108.75	1,265.25
Cash Retained (M)	15,553.50	15,553.50	15,553.50
(-) Cash Required (M)	-3,374.00	-2,108.75	-1,265.25
(=) Excess Retained (M)	12,179.50	13,444.75	14,288.25
(/) Shares Outstanding (M)	72.10	72.10	72.10
(=) Excess Retained per Share	168.93	186.48	198.18
LTM Dividend per Share	18.26	18.26	18.26
(+) Excess Retained per Share	168.93	186.48	198.18
(=) Adjusted Dividend	187.19	204.74	216.44
WACC / Discount Rate	10.68%	10.68%	10.68%
Growth Rate	3.42%	4.42%	5.42%
Fair Value	$2,666.92	$3,415.67	$4,338.56
Upside / Downside	-14.11%	10.01%	39.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	16,870.00	17,616.30	18,395.62	19,209.41	20,059.20	20,946.59	21,574.99
Payout Ratio	7.80%	24.24%	40.68%	57.12%	73.56%	90.00%	92.50%
Projected Dividends (M)	1,316.50	4,270.73	7,483.76	10,972.71	14,755.70	18,851.93	19,956.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.68%	10.68%	10.68%
Growth Rate	3.42%	4.42%	5.42%
Year 1 PV (M)	3,821.56	3,858.51	3,895.47
Year 2 PV (M)	5,992.37	6,108.81	6,226.37
Year 3 PV (M)	7,861.98	8,092.25	8,326.96
Year 4 PV (M)	9,460.58	9,831.82	10,213.87
Year 5 PV (M)	10,815.66	11,348.75	11,902.66
PV of Terminal Value (M)	149,021.77	156,366.86	163,998.76
Equity Value (M)	186,973.93	195,607.00	204,564.09
Shares Outstanding (M)	72.10	72.10	72.10
Fair Value	$2,593.35	$2,713.09	$2,837.33
Upside / Downside	-16.48%	-12.62%	-8.62%

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

Seria Co., Ltd. (2782.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener