DDM Analysis: 7849.T

Valuation Snapshot

Stable Growth	$43,861.66 - $75,031.79	$70,315.77
Multi-Stage	$11,996.31 - $13,136.24	$12,555.78
Blended Fair Value	$41,435.77
Current Price	$4,400.00
Upside	841.72%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	38.67%	19.69%	89.59	29.95	19.79	17.45	17.53	17.47	15.02	15.02	15.11	14.85
YoY Growth	-	-	199.13%	51.32%	13.43%	-0.44%	0.30%	16.34%	-0.02%	-0.55%	1.75%	0.00%
Dividend Yield	-	-	2.32%	0.71%	0.59%	1.16%	1.40%	1.46%	1.07%	1.45%	1.86%	2.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,448.61
(-) Cash Dividends Paid (M)	459.30
(=) Cash Retained (M)	989.31

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	289.72	181.08	108.65
Cash Retained (M)	989.31	989.31	989.31
(-) Cash Required (M)	-289.72	-181.08	-108.65
(=) Excess Retained (M)	699.59	808.23	880.66
(/) Shares Outstanding (M)	3.84	3.84	3.84
(=) Excess Retained per Share	182.20	210.50	229.36
LTM Dividend per Share	119.62	119.62	119.62
(+) Excess Retained per Share	182.20	210.50	229.36
(=) Adjusted Dividend	301.82	330.12	348.99
WACC / Discount Rate	6.23%	6.23%	6.23%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$43,861.66	$70,315.77	$75,031.79
Upside / Downside	896.86%	1,498.09%	1,605.27%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,448.61	1,542.77	1,643.05	1,749.84	1,863.58	1,984.72	2,044.26
Payout Ratio	31.71%	43.36%	55.02%	66.68%	78.34%	90.00%	92.50%
Projected Dividends (M)	459.30	669.02	904.06	1,166.84	1,459.95	1,786.24	1,890.94

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.23%	6.23%	6.23%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	623.89	629.81	635.72
Year 2 PV (M)	786.22	801.19	816.31
Year 3 PV (M)	946.30	973.46	1,001.14
Year 4 PV (M)	1,104.15	1,146.61	1,190.29
Year 5 PV (M)	1,259.80	1,320.65	1,383.83
PV of Terminal Value (M)	41,340.59	43,337.36	45,410.55
Equity Value (M)	46,060.95	48,209.08	50,437.83
Shares Outstanding (M)	3.84	3.84	3.84
Fair Value	$11,996.31	$12,555.78	$13,136.24
Upside / Downside	172.64%	185.36%	198.55%

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

Starts Publishing Corporation (7849.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener