DDM Analysis: 3769.T

Valuation Snapshot

Stable Growth	$9,133.91 - $51,806.56	$17,252.16
Multi-Stage	$5,399.64 - $5,899.25	$5,644.91
Blended Fair Value	$11,448.53
Current Price	$9,341.00
Upside	22.56%
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	25.87%	31.97%	87.67	157.62	58.11	49.73	34.42	27.74	19.28	13.01	7.79	6.72
YoY Growth	-	-	-44.38%	171.22%	16.86%	44.49%	24.05%	43.88%	48.19%	67.04%	15.88%	22.82%
Dividend Yield	-	-	1.10%	1.61%	0.53%	0.35%	0.25%	0.37%	0.41%	0.28%	0.30%	0.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	20,043.97
(-) Cash Dividends Paid (M)	9,399.42
(=) Cash Retained (M)	10,644.55

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,008.79	2,505.50	1,503.30
Cash Retained (M)	10,644.55	10,644.55	10,644.55
(-) Cash Required (M)	-4,008.79	-2,505.50	-1,503.30
(=) Excess Retained (M)	6,635.75	8,139.05	9,141.25
(/) Shares Outstanding (M)	76.94	76.94	76.94
(=) Excess Retained per Share	86.24	105.78	118.80
LTM Dividend per Share	122.16	122.16	122.16
(+) Excess Retained per Share	86.24	105.78	118.80
(=) Adjusted Dividend	208.40	227.94	240.96
WACC / Discount Rate	7.91%	7.91%	7.91%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$9,133.91	$17,252.16	$51,806.56
Upside / Downside	-2.22%	84.69%	454.61%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	20,043.97	21,346.83	22,734.37	24,212.10	25,785.89	27,461.97	28,285.83
Payout Ratio	46.89%	55.52%	64.14%	72.76%	81.38%	90.00%	92.50%
Projected Dividends (M)	9,399.42	11,850.74	14,581.01	17,616.15	20,984.25	24,715.78	26,164.40

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.91%	7.91%	7.91%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	10,879.23	10,982.35	11,085.47
Year 2 PV (M)	12,288.34	12,522.40	12,758.67
Year 3 PV (M)	13,629.18	14,020.42	14,419.08
Year 4 PV (M)	14,904.08	15,477.25	16,066.79
Year 5 PV (M)	16,115.32	16,893.69	17,701.86
PV of Terminal Value (M)	347,657.95	364,449.96	381,884.64
Equity Value (M)	415,474.10	434,346.08	453,916.51
Shares Outstanding (M)	76.94	76.94	76.94
Fair Value	$5,399.64	$5,644.91	$5,899.25
Upside / Downside	-42.19%	-39.57%	-36.85%

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

GMO Payment Gateway, Inc. (3769.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener