Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

BayCurrent Consulting, Inc. (6532.T)

Company Dividend Discount ModelIndustry: Consulting ServicesSector: Industrials

Valuation Snapshot

Stable Growth$3,058.15 - $5,262.40$4,008.56
Multi-Stage$2,462.18 - $2,683.39$2,570.81
Blended Fair Value$3,289.69
Current Price$8,399.00
Upside-60.83%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS52.85%0.00%50.1341.2831.2820.6711.576.016.523.040.001.99
YoY Growth--21.44%31.98%51.32%78.67%92.55%-7.87%114.65%0.00%-100.00%0.00%
Dividend Yield--0.65%1.29%0.61%0.51%0.35%0.77%1.79%0.72%0.00%1.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)34,926.00
(-) Cash Dividends Paid (M)9,428.00
(=) Cash Retained (M)25,498.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6,985.204,365.752,619.45
Cash Retained (M)25,498.0025,498.0025,498.00
(-) Cash Required (M)-6,985.20-4,365.75-2,619.45
(=) Excess Retained (M)18,512.8021,132.2522,878.55
(/) Shares Outstanding (M)151.97151.97151.97
(=) Excess Retained per Share121.82139.05150.54
LTM Dividend per Share62.0462.0462.04
(+) Excess Retained per Share121.82139.05150.54
(=) Adjusted Dividend183.85201.09212.58
WACC / Discount Rate11.84%11.84%11.84%
Growth Rate5.50%6.50%7.50%
Fair Value$3,058.15$4,008.56$5,262.40
Upside / Downside-63.59%-52.27%-37.34%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)34,926.0037,196.1939,613.9442,188.8544,931.1247,851.6549,287.20
Payout Ratio26.99%39.60%52.20%64.80%77.40%90.00%92.50%
Projected Dividends (M)9,428.0014,727.9720,677.1027,337.4034,776.1743,066.4845,590.66

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate11.84%11.84%11.84%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)13,044.8313,168.4813,292.13
Year 2 PV (M)16,221.1216,530.0816,841.96
Year 3 PV (M)18,995.1919,540.4820,096.10
Year 4 PV (M)21,402.4722,225.5523,072.14
Year 5 PV (M)23,475.6224,609.5025,786.77
PV of Terminal Value (M)281,042.83294,617.30308,711.31
Equity Value (M)374,182.05390,691.39407,800.41
Shares Outstanding (M)151.97151.97151.97
Fair Value$2,462.18$2,570.81$2,683.39
Upside / Downside-70.68%-69.39%-68.05%

High-Yield Dividend Screener

« Prev Page 18 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
HBCPHome Bancorp, Inc.1.92%$1.1019.54%
SLMSLM Corporation1.92%$0.5317.47%
UVEUniversal Insurance Holdings, Inc.1.92%$0.6114.30%
WALWestern Alliance Bancorporation1.92%$1.6420.05%
0JZ1.LMasco Corporation1.91%$1.2331.44%
0L8B.LSouthern Copper Corporation1.91%$2.8060.30%
BKRBaker Hughes Company1.91%$0.9030.82%
BPACBullpen Parlay Acquisition Company1.91%$0.2036.09%
ELVElevance Health Inc.1.91%$6.7527.56%
NGVCNatural Grocers by Vitamin Cottage, Inc.1.91%$0.4723.70%
SYBTStock Yards Bancorp, Inc.1.91%$1.2527.22%
0JVQ.LLowe's Companies, Inc.1.90%$4.6738.55%
ATERXAB Sustainable Global Thematic Fund Class R1.90%$2.8436.57%
BLLBall Corporation1.90%$1.329.47%
EAIEntergy Arkansas, Inc. 1M BD 4.875%661.90%$0.409.71%
MMCMarsh & McLennan Companies, Inc.1.90%$3.4741.48%
THOThor Industries, Inc.1.90%$2.0037.63%
TRGPTarga Resources Corp.1.90%$3.5546.50%
TTCThe Toro Company1.90%$1.5245.26%
0K8M.LNorfolk Southern Corporation1.89%$5.4241.12%
FDXFedEx Corporation1.89%$5.5432.63%
ALLThe Allstate Corporation1.87%$3.8112.13%
BERYBerry Global Group, Inc.1.87%$1.2624.23%
NHCNational HealthCare Corporation1.87%$2.4437.72%
PRDOPerdoceo Education Corporation1.87%$0.5423.03%
ABTAbbott Laboratories1.86%$2.3128.93%
TNETTriNet Group, Inc.1.86%$1.0638.35%
BTMDbiote Corp.1.85%$0.055.82%
WDFCWD-40 Company1.85%$3.6554.36%
AMTBAmerant Bancorp Inc.1.84%$0.3622.80%
BNHBrookfield Finance Inc. 4.625%1.84%$0.3070.51%
MGRCMcGrath RentCorp1.84%$1.9332.75%
NATINational Instruments Corporation1.84%$1.1082.38%
OTISOtis Worldwide Corporation1.84%$1.6347.44%
WSWorthington Steel, Inc.1.84%$0.6526.98%
KBHKB Home1.83%$1.0513.68%
WRBW. R. Berkley Corporation1.83%$1.2726.69%
PIPRPiper Sandler Companies1.82%$6.3647.91%
SFBSServisFirst Bancshares, Inc.1.82%$1.3027.90%
YUMYum! Brands, Inc.1.82%$2.7354.40%
LVSLas Vegas Sands Corp.1.81%$1.1851.99%
HNVRHanover Bancorp, Inc.1.80%$0.4126.32%
TSCOTractor Supply Company1.79%$0.9143.76%
CLIMack-Cali Realty Corporation1.78%$0.3321.71%
RRRRed Rock Resorts, Inc.1.78%$1.1260.48%
SBRSabine Royalty Trust1.78%$1.2523.02%
TMUST-Mobile US, Inc.1.78%$3.5533.70%
BWFGBankwell Financial Group, Inc.1.77%$0.8021.59%
DGXQuest Diagnostics Incorporated1.77%$3.0735.81%
JPMJPMorgan Chase & Co.1.77%$5.7527.69%