DDM Analysis: 3648.T

Valuation Snapshot

Stable Growth	$1,487.46 - $2,813.83	$2,024.15
Multi-Stage	$1,482.36 - $1,623.34	$1,551.54
Blended Fair Value	$1,787.84
Current Price	$958.00
Upside	86.62%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	6.63%	5.41%	16.10	12.56	11.65	13.77	11.66	11.68	11.68	11.64	11.11	10.07
YoY Growth	-	-	28.20%	7.78%	-15.37%	18.07%	-0.17%	0.04%	0.30%	4.78%	10.34%	5.89%
Dividend Yield	-	-	1.68%	1.19%	1.53%	1.88%	1.31%	1.39%	1.76%	1.34%	1.38%	2.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,601.86
(-) Cash Dividends Paid (M)	265.94
(=) Cash Retained (M)	1,335.92

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	320.37	200.23	120.14
Cash Retained (M)	1,335.92	1,335.92	1,335.92
(-) Cash Required (M)	-320.37	-200.23	-120.14
(=) Excess Retained (M)	1,015.55	1,135.69	1,215.78
(/) Shares Outstanding (M)	16.79	16.79	16.79
(=) Excess Retained per Share	60.48	67.64	72.41
LTM Dividend per Share	15.84	15.84	15.84
(+) Excess Retained per Share	60.48	67.64	72.41
(=) Adjusted Dividend	76.32	83.47	88.24
WACC / Discount Rate	8.71%	8.71%	8.71%
Growth Rate	3.41%	4.41%	5.41%
Fair Value	$1,487.46	$2,024.15	$2,813.83
Upside / Downside	55.27%	111.29%	193.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,601.86	1,672.46	1,746.17	1,823.12	1,903.47	1,987.36	2,046.98
Payout Ratio	16.60%	31.28%	45.96%	60.64%	75.32%	90.00%	92.50%
Projected Dividends (M)	265.94	523.17	802.56	1,105.55	1,433.70	1,788.63	1,893.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.71%	8.71%	8.71%
Growth Rate	3.41%	4.41%	5.41%
Year 1 PV (M)	476.63	481.24	485.85
Year 2 PV (M)	666.12	679.07	692.14
Year 3 PV (M)	835.98	860.47	885.44
Year 4 PV (M)	987.68	1,026.44	1,066.34
Year 5 PV (M)	1,122.58	1,177.92	1,235.42
PV of Terminal Value (M)	20,801.64	21,827.09	22,892.59
Equity Value (M)	24,890.63	26,052.23	27,257.77
Shares Outstanding (M)	16.79	16.79	16.79
Fair Value	$1,482.36	$1,551.54	$1,623.34
Upside / Downside	54.73%	61.96%	69.45%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

AGS Corporation (3648.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener