DDM Analysis: 7917.T

Valuation Snapshot

Stable Growth	$2,373.51 - $8,140.55	$3,901.55
Multi-Stage	$2,426.27 - $2,662.02	$2,541.93
Blended Fair Value	$3,221.74
Current Price	$940.00
Upside	242.74%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.57%	5.27%	26.07	21.11	21.37	20.35	17.79	17.28	16.77	16.77	16.77	16.12
YoY Growth	-	-	23.47%	-1.19%	4.99%	14.41%	2.94%	3.03%	0.00%	0.00%	4.06%	3.34%
Dividend Yield	-	-	2.77%	2.00%	2.39%	2.34%	1.75%	1.84%	2.29%	1.84%	1.90%	3.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,556.00
(-) Cash Dividends Paid (M)	1,562.00
(=) Cash Retained (M)	4,994.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,311.20	819.50	491.70
Cash Retained (M)	4,994.00	4,994.00	4,994.00
(-) Cash Required (M)	-1,311.20	-819.50	-491.70
(=) Excess Retained (M)	3,682.80	4,174.50	4,502.30
(/) Shares Outstanding (M)	74.89	74.89	74.89
(=) Excess Retained per Share	49.18	55.74	60.12
LTM Dividend per Share	20.86	20.86	20.86
(+) Excess Retained per Share	49.18	55.74	60.12
(=) Adjusted Dividend	70.03	76.60	80.98
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	3.27%	4.27%	5.27%
Fair Value	$2,373.51	$3,901.55	$8,140.55
Upside / Downside	152.50%	315.06%	766.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,556.00	6,835.93	7,127.81	7,432.15	7,749.48	8,080.37	8,322.78
Payout Ratio	23.83%	37.06%	50.30%	63.53%	76.77%	90.00%	92.50%
Projected Dividends (M)	1,562.00	2,533.42	3,584.95	4,721.66	5,948.90	7,272.33	7,698.57

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	3.27%	4.27%	5.27%
Year 1 PV (M)	2,360.04	2,382.90	2,405.75
Year 2 PV (M)	3,111.06	3,171.60	3,232.73
Year 3 PV (M)	3,817.08	3,929.05	4,043.18
Year 4 PV (M)	4,480.08	4,656.15	4,837.35
Year 5 PV (M)	5,101.94	5,353.79	5,615.49
PV of Terminal Value (M)	162,829.85	170,867.73	179,219.94
Equity Value (M)	181,700.05	190,361.21	199,354.44
Shares Outstanding (M)	74.89	74.89	74.89
Fair Value	$2,426.27	$2,541.93	$2,662.02
Upside / Downside	158.11%	170.42%	183.19%

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

ZACROS Corporation (7917.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener