DDM Analysis: 6508.T

Valuation Snapshot

Stable Growth	$32,969.25 - $80,746.27	$75,671.08
Multi-Stage	$11,704.93 - $12,814.04	$12,249.28
Blended Fair Value	$43,960.18
Current Price	$5,890.00
Upside	646.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.18%	10.96%	84.89	46.97	53.01	53.01	44.99	49.97	45.01	39.99	39.99	54.91
YoY Growth	-	-	80.71%	-11.39%	0.00%	17.83%	-9.97%	11.02%	12.57%	0.00%	-27.18%	83.03%
Dividend Yield	-	-	1.56%	1.28%	2.65%	2.66%	2.04%	2.86%	2.54%	2.00%	2.08%	3.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	18,419.00
(-) Cash Dividends Paid (M)	5,570.00
(=) Cash Retained (M)	12,849.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,683.80	2,302.38	1,381.43
Cash Retained (M)	12,849.00	12,849.00	12,849.00
(-) Cash Required (M)	-3,683.80	-2,302.38	-1,381.43
(=) Excess Retained (M)	9,165.20	10,546.63	11,467.58
(/) Shares Outstanding (M)	45.37	45.37	45.37
(=) Excess Retained per Share	202.03	232.48	252.78
LTM Dividend per Share	122.78	122.78	122.78
(+) Excess Retained per Share	202.03	232.48	252.78
(=) Adjusted Dividend	324.81	355.26	375.56
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$32,969.25	$75,671.08	$80,746.27
Upside / Downside	459.75%	1,184.74%	1,270.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	18,419.00	19,616.24	20,891.29	22,249.22	23,695.42	25,235.63	25,992.70
Payout Ratio	30.24%	42.19%	54.14%	66.10%	78.05%	90.00%	92.50%
Projected Dividends (M)	5,570.00	8,276.56	11,311.44	14,705.89	18,493.83	22,712.06	24,043.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	7,695.60	7,768.55	7,841.49
Year 2 PV (M)	9,779.20	9,965.47	10,153.49
Year 3 PV (M)	11,821.41	12,160.76	12,506.55
Year 4 PV (M)	13,822.85	14,354.44	14,901.21
Year 5 PV (M)	15,784.11	16,546.48	17,338.04
PV of Terminal Value (M)	472,094.41	494,896.74	518,571.78
Equity Value (M)	530,997.58	555,692.44	581,312.56
Shares Outstanding (M)	45.37	45.37	45.37
Fair Value	$11,704.93	$12,249.28	$12,814.04
Upside / Downside	98.73%	107.97%	117.56%

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

Meidensha Corporation (6508.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener