DDM Analysis: 4568.T

Valuation Snapshot

Stable Growth	$16,598.90 - $31,173.95	$29,214.56
Multi-Stage	$4,892.29 - $5,355.66	$5,119.72
Blended Fair Value	$17,167.14
Current Price	$3,365.00
Upside	410.17%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	20.31%	10.46%	60.56	35.54	28.94	27.41	25.93	24.03	24.02	24.59	23.25	25.68
YoY Growth	-	-	70.42%	22.82%	5.58%	5.69%	7.92%	0.04%	-2.33%	5.77%	-9.45%	14.71%
Dividend Yield	-	-	1.80%	0.65%	0.64%	0.80%	1.08%	0.82%	1.21%	1.74%	2.64%	3.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	295,873.00
(-) Cash Dividends Paid (M)	113,216.00
(=) Cash Retained (M)	182,657.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	59,174.60	36,984.13	22,190.48
Cash Retained (M)	182,657.00	182,657.00	182,657.00
(-) Cash Required (M)	-59,174.60	-36,984.13	-22,190.48
(=) Excess Retained (M)	123,482.40	145,672.88	160,466.53
(/) Shares Outstanding (M)	1,887.53	1,887.53	1,887.53
(=) Excess Retained per Share	65.42	77.18	85.01
LTM Dividend per Share	59.98	59.98	59.98
(+) Excess Retained per Share	65.42	77.18	85.01
(=) Adjusted Dividend	125.40	137.16	145.00
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$16,598.90	$29,214.56	$31,173.95
Upside / Downside	393.28%	768.19%	826.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	295,873.00	315,104.75	335,586.55	357,399.68	380,630.66	405,371.65	417,532.80
Payout Ratio	38.27%	48.61%	58.96%	69.31%	79.65%	90.00%	92.50%
Projected Dividends (M)	113,216.00	153,178.89	197,858.61	247,699.52	303,183.79	364,834.49	386,217.84

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	142,751.48	144,104.58	145,457.67
Year 2 PV (M)	171,837.68	175,110.70	178,414.61
Year 3 PV (M)	200,479.66	206,234.71	212,098.86
Year 4 PV (M)	228,682.46	237,476.94	246,522.68
Year 5 PV (M)	256,451.05	268,837.74	281,698.49
PV of Terminal Value (M)	8,234,135.75	8,631,847.59	9,044,780.79
Equity Value (M)	9,234,338.09	9,663,612.26	10,108,973.09
Shares Outstanding (M)	1,887.53	1,887.53	1,887.53
Fair Value	$4,892.29	$5,119.72	$5,355.66
Upside / Downside	45.39%	52.15%	59.16%

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

Daiichi Sankyo Company, Limited (4568.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener