DDM Analysis: 7864.T

Valuation Snapshot

Stable Growth	$9,236.04 - $46,285.02	$16,514.78
Multi-Stage	$8,231.66 - $9,028.38	$8,622.56
Blended Fair Value	$12,568.67
Current Price	$2,849.00
Upside	341.16%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	17.08%	12.56%	74.43	35.67	35.65	33.72	33.09	33.83	26.53	23.32	22.79	22.26
YoY Growth	-	-	108.66%	0.05%	5.74%	1.89%	-2.19%	27.50%	13.78%	2.32%	2.38%	-2.33%
Dividend Yield	-	-	2.67%	1.47%	2.35%	2.29%	1.42%	1.61%	0.77%	0.59%	0.74%	1.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,646.00
(-) Cash Dividends Paid (M)	3,699.00
(=) Cash Retained (M)	11,947.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,129.20	1,955.75	1,173.45
Cash Retained (M)	11,947.00	11,947.00	11,947.00
(-) Cash Required (M)	-3,129.20	-1,955.75	-1,173.45
(=) Excess Retained (M)	8,817.80	9,991.25	10,773.55
(/) Shares Outstanding (M)	53.74	53.74	53.74
(=) Excess Retained per Share	164.07	185.91	200.46
LTM Dividend per Share	68.83	68.83	68.83
(+) Excess Retained per Share	164.07	185.91	200.46
(=) Adjusted Dividend	232.90	254.73	269.29
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	3.70%	4.70%	5.70%
Fair Value	$9,236.04	$16,514.78	$46,285.02
Upside / Downside	224.19%	479.67%	1,524.61%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,646.00	16,381.69	17,151.97	17,958.47	18,802.89	19,687.01	20,277.62
Payout Ratio	23.64%	36.91%	50.19%	63.46%	76.73%	90.00%	92.50%
Projected Dividends (M)	3,699.00	6,047.05	8,607.73	11,395.85	14,427.15	17,718.31	18,756.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	3.70%	4.70%	5.70%
Year 1 PV (M)	5,633.43	5,687.75	5,742.07
Year 2 PV (M)	7,470.46	7,615.23	7,761.38
Year 3 PV (M)	9,213.71	9,482.83	9,757.14
Year 4 PV (M)	10,866.69	11,291.94	11,729.56
Year 5 PV (M)	12,432.78	13,043.90	13,678.82
PV of Terminal Value (M)	396,781.76	416,285.14	436,548.03
Equity Value (M)	442,398.83	463,406.80	485,217.01
Shares Outstanding (M)	53.74	53.74	53.74
Fair Value	$8,231.66	$8,622.56	$9,028.38
Upside / Downside	188.93%	202.65%	216.90%

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

Ticker

Industry

Sector

Fuji Seal International, Inc. (7864.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener