DDM Analysis: 7947.T

Valuation Snapshot

Stable Growth	$4,006.78 - $10,967.95	$6,186.21
Multi-Stage	$4,679.01 - $5,133.30	$4,901.87
Blended Fair Value	$5,544.04
Current Price	$2,654.00
Upside	108.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	6.58%	7.01%	56.95	47.56	47.55	46.04	41.92	41.42	41.44	40.82	38.36	30.22
YoY Growth	-	-	19.73%	0.03%	3.28%	9.82%	1.22%	-0.06%	1.51%	6.42%	26.92%	4.49%
Dividend Yield	-	-	2.15%	1.97%	1.62%	1.62%	1.02%	0.96%	1.24%	1.33%	1.26%	1.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,838.00
(-) Cash Dividends Paid (M)	4,970.00
(=) Cash Retained (M)	8,868.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,767.60	1,729.75	1,037.85
Cash Retained (M)	8,868.00	8,868.00	8,868.00
(-) Cash Required (M)	-2,767.60	-1,729.75	-1,037.85
(=) Excess Retained (M)	6,100.40	7,138.25	7,830.15
(/) Shares Outstanding (M)	80.86	80.86	80.86
(=) Excess Retained per Share	75.44	88.27	96.83
LTM Dividend per Share	61.46	61.46	61.46
(+) Excess Retained per Share	75.44	88.27	96.83
(=) Adjusted Dividend	136.90	149.74	158.29
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	2.80%	3.80%	4.80%
Fair Value	$4,006.78	$6,186.21	$10,967.95
Upside / Downside	50.97%	133.09%	313.26%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,838.00	14,364.47	14,910.97	15,478.25	16,067.13	16,678.40	17,178.75
Payout Ratio	35.92%	46.73%	57.55%	68.37%	79.18%	90.00%	92.50%
Projected Dividends (M)	4,970.00	6,712.87	8,581.16	10,581.90	12,722.45	15,010.56	15,890.35

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	2.80%	3.80%	4.80%
Year 1 PV (M)	6,253.18	6,314.01	6,374.84
Year 2 PV (M)	7,446.16	7,591.72	7,738.69
Year 3 PV (M)	8,553.47	8,805.51	9,062.45
Year 4 PV (M)	9,579.49	9,957.69	10,346.98
Year 5 PV (M)	10,528.38	11,050.50	11,593.13
PV of Terminal Value (M)	336,002.55	352,665.40	369,982.85
Equity Value (M)	378,363.23	396,384.83	415,098.94
Shares Outstanding (M)	80.86	80.86	80.86
Fair Value	$4,679.01	$4,901.87	$5,133.30
Upside / Downside	76.30%	84.70%	93.42%

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

FP Corporation (7947.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener