DDM Analysis: 5076.T

Valuation Snapshot

Stable Growth	$16,120.37 - $34,953.66	$32,756.69
Multi-Stage	$5,268.08 - $5,767.00	$5,512.95
Blended Fair Value	$19,134.82
Current Price	$1,539.00
Upside	1,143.33%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	35.16%	0.00%	61.17	73.99	38.56	25.69	13.09	13.56	10.93	9.57	7.01	5.74
YoY Growth	-	-	-17.33%	91.89%	50.07%	96.26%	-3.45%	24.01%	14.29%	36.48%	22.19%	0.00%
Dividend Yield	-	-	5.05%	5.68%	2.85%	2.66%	1.34%	1.39%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	48,870.00
(-) Cash Dividends Paid (M)	17,037.00
(=) Cash Retained (M)	31,833.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,774.00	6,108.75	3,665.25
Cash Retained (M)	31,833.00	31,833.00	31,833.00
(-) Cash Required (M)	-9,774.00	-6,108.75	-3,665.25
(=) Excess Retained (M)	22,059.00	25,724.25	28,167.75
(/) Shares Outstanding (M)	278.05	278.05	278.05
(=) Excess Retained per Share	79.33	92.52	101.30
LTM Dividend per Share	61.27	61.27	61.27
(+) Excess Retained per Share	79.33	92.52	101.30
(=) Adjusted Dividend	140.61	153.79	162.58
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$16,120.37	$32,756.69	$34,953.66
Upside / Downside	947.46%	2,028.44%	2,171.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	48,870.00	52,046.55	55,429.58	59,032.50	62,869.61	66,956.14	68,964.82
Payout Ratio	34.86%	45.89%	56.92%	67.94%	78.97%	90.00%	92.50%
Projected Dividends (M)	17,037.00	23,883.90	31,548.92	40,109.48	49,649.63	60,260.52	63,792.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	22,232.29	22,443.02	22,653.75
Year 2 PV (M)	27,336.45	27,857.13	28,382.73
Year 3 PV (M)	32,350.69	33,279.36	34,225.63
Year 4 PV (M)	37,276.16	38,709.70	40,184.19
Year 5 PV (M)	42,114.04	44,148.16	46,260.14
PV of Terminal Value (M)	1,303,504.46	1,366,464.21	1,431,833.58
Equity Value (M)	1,464,814.08	1,532,901.58	1,603,540.02
Shares Outstanding (M)	278.05	278.05	278.05
Fair Value	$5,268.08	$5,512.95	$5,767.00
Upside / Downside	242.31%	258.22%	274.72%

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

INFRONEER Holdings Inc. (5076.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener