DDM Analysis: 8842.T

Valuation Snapshot

Stable Growth	$1,188.83 - $1,847.38	$1,493.29
Multi-Stage	$2,755.11 - $3,028.22	$2,889.00
Blended Fair Value	$2,191.15
Current Price	$6,700.00
Upside	-67.30%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.69%	5.20%	99.75	60.06	59.99	79.77	59.97	60.03	79.81	59.98	59.89	60.04
YoY Growth	-	-	66.08%	0.12%	-24.81%	33.03%	-0.10%	-24.79%	33.07%	0.15%	-0.25%	-0.05%
Dividend Yield	-	-	1.49%	1.39%	1.52%	1.87%	1.48%	1.19%	1.45%	1.14%	1.24%	1.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	754.03
(-) Cash Dividends Paid (M)	597.81
(=) Cash Retained (M)	156.22

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	150.81	94.25	56.55
Cash Retained (M)	156.22	156.22	156.22
(-) Cash Required (M)	-150.81	-94.25	-56.55
(=) Excess Retained (M)	5.41	61.97	99.67
(/) Shares Outstanding (M)	5.99	5.99	5.99
(=) Excess Retained per Share	0.90	10.34	16.63
LTM Dividend per Share	99.75	99.75	99.75
(+) Excess Retained per Share	0.90	10.34	16.63
(=) Adjusted Dividend	100.65	110.09	116.38
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-1.88%	-0.88%	0.12%
Fair Value	$1,188.83	$1,493.29	$1,847.38
Upside / Downside	-82.26%	-77.71%	-72.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	754.03	747.38	740.78	734.25	727.77	721.34	742.98
Payout Ratio	79.28%	81.43%	83.57%	85.71%	87.86%	90.00%	92.50%
Projected Dividends (M)	597.81	608.56	619.07	629.34	639.39	649.21	687.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-1.88%	-0.88%	0.12%
Year 1 PV (M)	566.05	571.82	577.59
Year 2 PV (M)	535.61	546.58	557.67
Year 3 PV (M)	506.47	522.11	538.07
Year 4 PV (M)	478.61	498.43	518.85
Year 5 PV (M)	452.02	475.53	500.01
PV of Terminal Value (M)	13,973.52	14,700.26	15,456.93
Equity Value (M)	16,512.28	17,314.73	18,149.12
Shares Outstanding (M)	5.99	5.99	5.99
Fair Value	$2,755.11	$2,889.00	$3,028.22
Upside / Downside	-58.88%	-56.88%	-54.80%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 20 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SMBC	Southern Missouri Bancorp, Inc.	1.61%	$0.94	17.19%
VIRC	Virco Mfg. Corporation	1.61%	$0.10	41.34%
CNO	CNO Financial Group, Inc.	1.60%	$0.67	22.53%
IVT	InvenTrust Properties Corp.	1.60%	$0.45	29.49%
KBR	KBR, Inc.	1.60%	$0.65	21.84%
OBK	Origin Bancorp, Inc.	1.60%	$0.60	31.45%
TNC	Tennant Company	1.60%	$1.18	39.96%
DELL	Dell Technologies Inc.	1.59%	$2.03	27.33%
RVSB	Riverview Bancorp, Inc.	1.59%	$0.08	35.84%
0HPW.L	Broadridge Financial Solutions, Inc.	1.58%	$3.49	44.54%
CCF	Chase Corporation	1.58%	$2.01	57.26%
MSIF	MSC Income Fund, Inc.	1.58%	$0.21	12.72%
PRI	Primerica, Inc.	1.58%	$4.10	18.44%
IEX	IDEX Corporation	1.57%	$2.82	44.28%
LHX	L3Harris Technologies, Inc.	1.57%	$4.79	51.11%
MRO	Marathon Oil Corporation	1.57%	$0.45	19.02%
NEU	NewMarket Corporation	1.57%	$10.82	22.69%
PSMT	PriceSmart, Inc.	1.57%	$1.93	39.29%
TFSL	TFS Financial Corporation	1.57%	$0.21	65.45%
UFPI	UFP Industries, Inc.	1.57%	$1.44	25.79%
0M3Q.L	Zoetis Inc.	1.56%	$1.95	32.55%
0K92.L	Northrop Grumman Corporation	1.55%	$8.80	31.43%
0QZ5.L	Cognizant Technology Solutions Corporation	1.55%	$1.25	28.62%
EMR	Emerson Electric Co.	1.55%	$2.11	51.98%
SYF	Synchrony Financial	1.55%	$1.32	13.96%
TXRH	Texas Roadhouse, Inc.	1.55%	$2.65	40.30%
0HQW.L	C.H. Robinson Worldwide, Inc.	1.54%	$2.48	50.26%
0J76.L	Huntington Ingalls Industries, Inc.	1.54%	$5.36	37.08%
BHE	Benchmark Electronics, Inc.	1.54%	$0.68	65.62%
DPZ	Domino's Pizza, Inc.	1.54%	$6.54	37.90%
GRC	The Gorman-Rupp Company	1.54%	$0.74	38.69%
DFS	Discover Financial Services	1.53%	$3.06	16.08%
SPFI	South Plains Financial, Inc.	1.53%	$0.59	16.67%
JMSB	John Marshall Bancorp, Inc.	1.52%	$0.30	29.07%
0J3H.L	The Hartford Financial Services Group, Inc.	1.51%	$2.06	16.53%
TRV	The Travelers Companies, Inc.	1.51%	$4.29	16.63%
CISMX	Clarkston Partners Fund Institutional Class	1.50%	$0.19	32.74%
FCAP	First Capital, Inc.	1.50%	$0.88	28.53%
MGYR	Magyar Bancorp, Inc.	1.50%	$0.26	22.66%
OBT	Orange County Bancorp, Inc.	1.50%	$0.43	15.62%
OSK	Oshkosh Corporation	1.50%	$1.99	19.24%
SAIC	Science Applications International Corporation	1.50%	$1.51	19.14%
FUL	H.B. Fuller Company	1.49%	$0.90	43.28%
CBNK	Capital Bancorp, Inc.	1.48%	$0.41	14.04%
FRBA	First Bank	1.48%	$0.24	14.40%
ANDE	The Andersons, Inc.	1.47%	$0.78	36.39%
IROQ	IF Bancorp, Inc.	1.47%	$0.40	25.40%
WM	Waste Management, Inc.	1.47%	$3.22	50.78%
ATR	AptarGroup, Inc.	1.45%	$1.78	28.44%
CHX	ChampionX Corporation	1.45%	$0.37	24.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Tokyo Rakutenchi Co.,Ltd. (8842.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener