Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Weathernews Inc. (4825.T)

Company Dividend Discount ModelIndustry: Internet Content & InformationSector: Communication Services

Valuation Snapshot

Stable Growth$2,092.77 - $3,598.13$2,742.30
Multi-Stage$1,971.61 - $2,159.08$2,063.61
Blended Fair Value$2,402.96
Current Price$3,985.00
Upside-39.70%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS5.64%7.36%73.9968.1356.6956.5356.3856.2356.1756.0664.5458.87
YoY Growth--8.60%20.17%0.28%0.28%0.26%0.12%0.19%-13.13%9.62%61.91%
Dividend Yield--1.86%2.37%1.78%1.40%1.95%2.34%3.63%3.44%3.76%3.93%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,114.97
(-) Cash Dividends Paid (M)2.54
(=) Cash Retained (M)3,112.43
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)622.99389.37233.62
Cash Retained (M)3,112.433,112.433,112.43
(-) Cash Required (M)-622.99-389.37-233.62
(=) Excess Retained (M)2,489.432,723.062,878.80
(/) Shares Outstanding (M)19.4119.4119.41
(=) Excess Retained per Share128.27140.31148.34
LTM Dividend per Share0.130.130.13
(+) Excess Retained per Share128.27140.31148.34
(=) Adjusted Dividend128.40140.44148.47
WACC / Discount Rate10.00%10.00%10.00%
Growth Rate3.64%4.64%5.64%
Fair Value$2,092.77$2,742.30$3,598.13
Upside / Downside-47.48%-31.18%-9.71%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,114.973,259.533,410.813,569.103,734.753,908.084,025.32
Payout Ratio0.08%18.07%36.05%54.03%72.02%90.00%92.50%
Projected Dividends (M)2.54588.841,229.561,928.482,689.633,517.273,723.42

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.00%10.00%10.00%
Growth Rate3.64%4.64%5.64%
Year 1 PV (M)530.19535.31540.43
Year 2 PV (M)996.831,016.161,035.68
Year 3 PV (M)1,407.751,448.901,490.83
Year 4 PV (M)1,767.831,837.051,908.29
Year 5 PV (M)2,081.572,183.952,290.32
PV of Terminal Value (M)31,479.6033,027.8834,636.48
Equity Value (M)38,263.7840,049.2541,902.02
Shares Outstanding (M)19.4119.4119.41
Fair Value$1,971.61$2,063.61$2,159.08
Upside / Downside-50.52%-48.22%-45.82%

High-Yield Dividend Screener

« Prev Page 17 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SAHSonic Automotive, Inc.2.13%$1.3135.28%
AIG-PAAmerican International Group, Inc.2.12%$1.6930.01%
LANCLancaster Colony Corporation2.11%$3.8261.80%
TDACTranslational Development Acquisition Corp.2.10%$0.2279.86%
FASTFastenal Company2.09%$0.8579.50%
FDUSFidus Investment Corporation2.09%$0.4117.86%
IBOCInternational Bancshares Corporation2.09%$1.4020.70%
SMRSXALPS/Smith Short Duration Bond Investor2.09%$0.2298.81%
SSSSSuRo Capital Corp.2.09%$0.208.46%
MLRMiller Industries, Inc.2.08%$0.7830.00%
OACCOaktree Acquisition Corp. III Life Sciences2.08%$0.2261.74%
FCCOFirst Community Corporation2.07%$0.6025.08%
GNTXGentex Corporation2.07%$0.4928.42%
OACCUOaktree Acquisition Corp. III Life Sciences Unit2.07%$0.2261.74%
DLBDolby Laboratories, Inc.2.06%$1.3149.64%
APOGApogee Enterprises, Inc.2.05%$0.7737.24%
CAKEThe Cheesecake Factory Incorporated2.05%$1.0832.74%
EWBCEast West Bancorp, Inc.2.05%$2.3625.97%
ALFCenturion Acquisition Corp.2.04%$0.2251.38%
ATOAtmos Energy Corporation2.04%$3.4546.19%
OVLYOak Valley Bancorp2.04%$0.6129.73%
0HYE.LCincinnati Financial Corporation2.03%$3.2824.36%
AOSA. O. Smith Corporation2.03%$1.3936.68%
ACTEnact Holdings, Inc.2.02%$0.8018.03%
ARKOArko Corp.2.02%$0.0955.86%
KFYKorn Ferry2.02%$1.3426.97%
0H68.LAflac Incorporated2.01%$2.2028.14%
LENLennar Corporation2.01%$2.1025.46%
AVYAvery Dennison Corporation2.00%$3.6641.17%
RHLDResolute Holdings Management, Inc.2.00%$3.7422.61%
ALFUUCenturion Acquisition Corp. Unit1.99%$0.2251.38%
GNTYGuaranty Bancshares, Inc.1.99%$0.9730.69%
NCNACCO Industries, Inc.1.99%$0.9524.54%
QCOMQUALCOMM Incorporated1.99%$3.4468.67%
THGThe Hanover Insurance Group, Inc.1.98%$3.5520.46%
CNMDCONMED Corporation1.97%$0.8038.60%
FBINFortune Brands Innovations, Inc.1.97%$1.0036.69%
FEIMFrequency Electronics, Inc.1.97%$1.0046.25%
RPMRPM International Inc.1.97%$2.0437.93%
BNJBrookfield Finance Inc. 4.50% P1.96%$0.3070.51%
MTGMGIC Investment Corporation1.96%$0.5717.51%
CCSCentury Communities, Inc.1.95%$1.1516.06%
0K6F.LNetApp, Inc.1.94%$2.0735.51%
BLKBlackRock, Inc.1.94%$21.0053.94%
FNB-PEF.N.B. Corporation1.94%$0.4834.55%
0L4F.LSealed Air Corporation1.93%$0.8030.13%
AEOAmerican Eagle Outfitters, Inc.1.93%$0.5142.14%
SLGNSilgan Holdings Inc.1.93%$0.8026.98%
FSFGFirst Savings Financial Group, Inc.1.92%$0.6123.93%
GENGen Digital Inc.1.92%$0.5054.91%