DDM Analysis: 6454.T

Valuation Snapshot

Stable Growth	$20,823.16 - $49,169.29	$46,078.82
Multi-Stage	$7,280.08 - $7,966.06	$7,616.77
Blended Fair Value	$26,847.80
Current Price	$4,655.00
Upside	476.75%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	16.88%	10.13%	101.04	79.38	65.11	49.31	48.40	46.33	44.53	44.57	41.38	39.25
YoY Growth	-	-	27.29%	21.92%	32.05%	1.87%	4.46%	4.06%	-0.10%	7.70%	5.43%	1.96%
Dividend Yield	-	-	2.17%	2.09%	2.47%	3.06%	2.66%	3.05%	2.78%	3.18%	2.55%	3.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11,483.00
(-) Cash Dividends Paid (M)	5,198.00
(=) Cash Retained (M)	6,285.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,296.60	1,435.38	861.23
Cash Retained (M)	6,285.00	6,285.00	6,285.00
(-) Cash Required (M)	-2,296.60	-1,435.38	-861.23
(=) Excess Retained (M)	3,988.40	4,849.63	5,423.78
(/) Shares Outstanding (M)	46.45	46.45	46.45
(=) Excess Retained per Share	85.87	104.42	116.78
LTM Dividend per Share	111.92	111.92	111.92
(+) Excess Retained per Share	85.87	104.42	116.78
(=) Adjusted Dividend	197.79	216.33	228.69
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$20,823.16	$46,078.82	$49,169.29
Upside / Downside	347.33%	889.88%	956.27%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11,483.00	12,229.40	13,024.31	13,870.89	14,772.49	15,732.71	16,204.69
Payout Ratio	45.27%	54.21%	63.16%	72.11%	81.05%	90.00%	92.50%
Projected Dividends (M)	5,198.00	6,629.99	8,226.17	10,001.85	11,973.61	14,159.43	14,989.33

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	6,166.76	6,225.22	6,283.67
Year 2 PV (M)	7,116.84	7,252.39	7,389.23
Year 3 PV (M)	8,048.49	8,279.53	8,514.95
Year 4 PV (M)	8,961.97	9,306.63	9,661.13
Year 5 PV (M)	9,857.56	10,333.68	10,828.03
PV of Terminal Value (M)	297,973.58	312,365.81	327,308.87
Equity Value (M)	338,125.20	353,763.27	369,985.88
Shares Outstanding (M)	46.45	46.45	46.45
Fair Value	$7,280.08	$7,616.77	$7,966.06
Upside / Downside	56.39%	63.63%	71.13%

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

Max Co., Ltd. (6454.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener