DDM Analysis: 8890.T

Valuation Snapshot

Stable Growth	$31,580.26 - $68,817.98	$64,492.52
Multi-Stage	$10,460.68 - $11,445.48	$10,944.05
Blended Fair Value	$37,718.29
Current Price	$3,420.00
Upside	1,002.87%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-2.94%	0.00%	54.71	47.11	5.16	59.51	60.25	63.52	46.45	35.23	28.78	0.00
YoY Growth	-	-	16.12%	813.51%	-91.33%	-1.21%	-5.16%	36.76%	31.85%	22.40%	0.00%	0.00%
Dividend Yield	-	-	1.60%	1.59%	0.46%	7.14%	6.35%	6.26%	2.85%	3.72%	4.08%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,931.00
(-) Cash Dividends Paid (M)	4,970.00
(=) Cash Retained (M)	4,961.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,986.20	1,241.38	744.83
Cash Retained (M)	4,961.00	4,961.00	4,961.00
(-) Cash Required (M)	-1,986.20	-1,241.38	-744.83
(=) Excess Retained (M)	2,974.80	3,719.63	4,216.18
(/) Shares Outstanding (M)	28.70	28.70	28.70
(=) Excess Retained per Share	103.65	129.61	146.91
LTM Dividend per Share	173.17	173.17	173.17
(+) Excess Retained per Share	103.65	129.61	146.91
(=) Adjusted Dividend	276.83	302.78	320.08
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$31,580.26	$64,492.52	$68,817.98
Upside / Downside	823.40%	1,785.75%	1,912.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,931.00	10,576.52	11,263.99	11,996.15	12,775.90	13,606.33	14,014.52
Payout Ratio	50.05%	58.04%	66.03%	74.02%	82.01%	90.00%	92.50%
Projected Dividends (M)	4,970.00	6,138.21	7,437.29	8,879.32	10,477.39	12,245.70	12,963.43

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,713.50	5,767.65	5,821.81
Year 2 PV (M)	6,443.70	6,566.43	6,690.32
Year 3 PV (M)	7,160.77	7,366.33	7,575.79
Year 4 PV (M)	7,864.90	8,167.36	8,478.47
Year 5 PV (M)	8,556.25	8,969.52	9,398.61
PV of Terminal Value (M)	264,475.00	277,249.24	290,512.38
Equity Value (M)	300,214.12	314,086.54	328,477.38
Shares Outstanding (M)	28.70	28.70	28.70
Fair Value	$10,460.68	$10,944.05	$11,445.48
Upside / Downside	205.87%	220.00%	234.66%

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

Raysum Co., Ltd. (8890.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener