DDM Analysis: 6504.T

Valuation Snapshot

Stable Growth	$96,185.16 - $113,322.41	$106,199.70
Multi-Stage	$65,718.71 - $72,123.73	$68,861.42
Blended Fair Value	$87,530.56
Current Price	$9,944.00
Upside	780.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	13.39%	14.13%	146.53	117.22	107.45	87.92	78.15	78.15	78.16	58.62	48.85	48.86
YoY Growth	-	-	25.00%	9.09%	22.22%	12.50%	0.00%	-0.01%	33.33%	19.99%	-0.01%	25.00%
Dividend Yield	-	-	2.20%	1.28%	1.71%	1.56%	1.51%	2.65%	2.02%	1.39%	1.65%	2.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	83,315.00
(-) Cash Dividends Paid (M)	23,259.00
(=) Cash Retained (M)	60,056.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16,663.00	10,414.38	6,248.63
Cash Retained (M)	60,056.00	60,056.00	60,056.00
(-) Cash Required (M)	-16,663.00	-10,414.38	-6,248.63
(=) Excess Retained (M)	43,393.00	49,641.63	53,807.38
(/) Shares Outstanding (M)	146.21	146.21	146.21
(=) Excess Retained per Share	296.78	339.51	368.01
LTM Dividend per Share	159.08	159.08	159.08
(+) Excess Retained per Share	296.78	339.51	368.01
(=) Adjusted Dividend	455.85	498.59	527.08
WACC / Discount Rate	2.20%	2.20%	2.20%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$96,185.16	$106,199.70	$113,322.41
Upside / Downside	867.27%	967.98%	1,039.61%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	83,315.00	88,730.48	94,497.96	100,640.32	107,181.94	114,148.77	117,573.23
Payout Ratio	27.92%	40.33%	52.75%	65.17%	77.58%	90.00%	92.50%
Projected Dividends (M)	23,259.00	35,788.15	49,847.83	65,584.05	83,155.38	102,733.89	108,755.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.20%	2.20%	2.20%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	34,690.09	35,018.91	35,347.73
Year 2 PV (M)	46,835.87	47,727.96	48,628.47
Year 3 PV (M)	59,730.59	61,445.24	63,192.40
Year 4 PV (M)	73,409.98	76,233.12	79,136.92
Year 5 PV (M)	87,911.29	92,157.44	96,566.10
PV of Terminal Value (M)	9,306,387.23	9,755,889.21	10,222,594.69
Equity Value (M)	9,608,965.06	10,068,471.89	10,545,466.30
Shares Outstanding (M)	146.21	146.21	146.21
Fair Value	$65,718.71	$68,861.42	$72,123.73
Upside / Downside	560.89%	592.49%	625.30%

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

Fuji Electric Co., Ltd. (6504.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener