DDM Analysis: 6448.T

Valuation Snapshot

Stable Growth	$10,495.75 - $42,363.00	$27,852.38
Multi-Stage	$6,465.21 - $7,080.57	$6,767.19
Blended Fair Value	$17,309.78
Current Price	$2,478.50
Upside	598.40%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	10.42%	13.71%	100.27	68.17	68.52	64.17	58.03	61.07	61.06	48.84	36.62	33.57
YoY Growth	-	-	47.08%	-0.51%	6.79%	10.57%	-4.98%	0.03%	25.02%	33.35%	9.09%	21.02%
Dividend Yield	-	-	4.03%	2.35%	3.26%	2.69%	2.62%	3.14%	2.92%	2.23%	1.41%	3.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	54,902.00
(-) Cash Dividends Paid (M)	25,625.00
(=) Cash Retained (M)	29,277.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,980.40	6,862.75	4,117.65
Cash Retained (M)	29,277.00	29,277.00	29,277.00
(-) Cash Required (M)	-10,980.40	-6,862.75	-4,117.65
(=) Excess Retained (M)	18,296.60	22,414.25	25,159.35
(/) Shares Outstanding (M)	255.54	255.54	255.54
(=) Excess Retained per Share	71.60	87.71	98.45
LTM Dividend per Share	100.28	100.28	100.28
(+) Excess Retained per Share	71.60	87.71	98.45
(=) Adjusted Dividend	171.87	187.99	198.73
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	4.58%	5.58%	6.58%
Fair Value	$10,495.75	$27,852.38	$42,363.00
Upside / Downside	323.47%	1,023.76%	1,609.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	54,902.00	57,967.85	61,204.91	64,622.73	68,231.41	72,041.60	74,202.85
Payout Ratio	46.67%	55.34%	64.00%	72.67%	81.33%	90.00%	92.50%
Projected Dividends (M)	25,625.00	32,078.98	39,173.86	46,961.10	55,495.89	64,837.44	68,637.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	4.58%	5.58%	6.58%
Year 1 PV (M)	29,892.85	30,178.67	30,464.50
Year 2 PV (M)	34,016.51	34,670.13	35,329.97
Year 3 PV (M)	37,999.54	39,100.01	40,221.53
Year 4 PV (M)	41,845.39	43,468.94	45,139.28
Year 5 PV (M)	45,557.45	47,777.53	50,083.33
PV of Terminal Value (M)	1,462,834.77	1,534,120.75	1,608,159.13
Equity Value (M)	1,652,146.51	1,729,316.04	1,809,397.73
Shares Outstanding (M)	255.54	255.54	255.54
Fair Value	$6,465.21	$6,767.19	$7,080.57
Upside / Downside	160.85%	173.04%	185.68%

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

Brother Industries, Ltd. (6448.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener