DDM Analysis: 3242.T

Valuation Snapshot

Stable Growth	$10,839.46 - $21,811.02	$20,440.12
Multi-Stage	$3,300.83 - $3,616.74	$3,455.87
Blended Fair Value	$11,947.99
Current Price	$572.00
Upside	1,988.81%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.42%	9.98%	20.62	18.68	16.70	16.73	15.75	17.43	11.91	14.09	13.32	11.04
YoY Growth	-	-	10.38%	11.88%	-0.18%	6.20%	-9.64%	46.37%	-15.50%	5.82%	20.60%	38.66%
Dividend Yield	-	-	3.60%	4.88%	4.23%	5.58%	5.03%	6.41%	2.90%	4.03%	3.80%	3.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,704.84
(-) Cash Dividends Paid (M)	360.00
(=) Cash Retained (M)	3,344.84

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	740.97	463.11	277.86
Cash Retained (M)	3,344.84	3,344.84	3,344.84
(-) Cash Required (M)	-740.97	-463.11	-277.86
(=) Excess Retained (M)	2,603.87	2,881.74	3,066.98
(/) Shares Outstanding (M)	33.78	33.78	33.78
(=) Excess Retained per Share	77.08	85.31	90.79
LTM Dividend per Share	10.66	10.66	10.66
(+) Excess Retained per Share	77.08	85.31	90.79
(=) Adjusted Dividend	87.74	95.96	101.45
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$10,839.46	$20,440.12	$21,811.02
Upside / Downside	1,795.01%	3,473.45%	3,713.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,704.84	3,945.66	4,202.12	4,475.26	4,766.15	5,075.95	5,228.23
Payout Ratio	9.72%	25.77%	41.83%	57.89%	73.94%	90.00%	92.50%
Projected Dividends (M)	360.00	1,016.94	1,757.76	2,590.59	3,524.26	4,568.36	4,836.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	947.20	956.18	965.16
Year 2 PV (M)	1,524.96	1,554.00	1,583.32
Year 3 PV (M)	2,093.37	2,153.46	2,214.69
Year 4 PV (M)	2,652.56	2,754.56	2,859.49
Year 5 PV (M)	3,202.63	3,357.31	3,517.92
PV of Terminal Value (M)	101,084.98	105,967.43	111,036.73
Equity Value (M)	111,505.69	116,742.95	122,177.32
Shares Outstanding (M)	33.78	33.78	33.78
Fair Value	$3,300.83	$3,455.87	$3,616.74
Upside / Downside	477.07%	504.17%	532.30%

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

Urbanet Corporation Co.,Ltd. (3242.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener