DDM Analysis: 4809.T

Valuation Snapshot

Stable Growth	$12,935.05 - $39,007.93	$36,555.08
Multi-Stage	$5,748.12 - $6,294.48	$6,016.26
Blended Fair Value	$21,285.67
Current Price	$1,989.00
Upside	970.17%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.65%	19.39%	63.43	63.05	61.12	54.19	53.81	50.53	48.42	43.22	38.12	27.34
YoY Growth	-	-	0.61%	3.15%	12.79%	0.72%	6.48%	4.37%	12.03%	13.38%	39.44%	153.57%
Dividend Yield	-	-	3.19%	3.43%	3.14%	2.90%	3.31%	3.13%	2.29%	2.60%	1.50%	1.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,044.00
(-) Cash Dividends Paid (M)	659.00
(=) Cash Retained (M)	1,385.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	408.80	255.50	153.30
Cash Retained (M)	1,385.00	1,385.00	1,385.00
(-) Cash Required (M)	-408.80	-255.50	-153.30
(=) Excess Retained (M)	976.20	1,129.50	1,231.70
(/) Shares Outstanding (M)	10.39	10.39	10.39
(=) Excess Retained per Share	93.97	108.72	118.56
LTM Dividend per Share	63.43	63.43	63.43
(+) Excess Retained per Share	93.97	108.72	118.56
(=) Adjusted Dividend	157.40	172.15	181.99
WACC / Discount Rate	6.45%	6.45%	6.45%
Growth Rate	5.17%	6.17%	7.17%
Fair Value	$12,935.05	$36,555.08	$39,007.93
Upside / Downside	550.33%	1,737.86%	1,861.18%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,044.00	2,170.10	2,303.98	2,446.12	2,597.02	2,757.24	2,839.96
Payout Ratio	32.24%	43.79%	55.34%	66.90%	78.45%	90.00%	92.50%
Projected Dividends (M)	659.00	950.34	1,275.12	1,636.36	2,037.32	2,481.52	2,626.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.45%	6.45%	6.45%
Growth Rate	5.17%	6.17%	7.17%
Year 1 PV (M)	884.36	892.77	901.18
Year 2 PV (M)	1,104.20	1,125.30	1,146.60
Year 3 PV (M)	1,318.63	1,356.61	1,395.30
Year 4 PV (M)	1,527.75	1,586.69	1,647.32
Year 5 PV (M)	1,731.65	1,815.56	1,902.68
PV of Terminal Value (M)	53,150.05	55,725.44	58,399.72
Equity Value (M)	59,716.64	62,502.37	65,392.80
Shares Outstanding (M)	10.39	10.39	10.39
Fair Value	$5,748.12	$6,016.26	$6,294.48
Upside / Downside	189.00%	202.48%	216.46%

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

Analysis Mode

Ticker

Industry

Sector

Paraca Inc. (4809.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener