DDM Analysis: 1885.T

Valuation Snapshot

Stable Growth	$36,234.07 - $42,689.88	$40,006.67
Multi-Stage	$25,784.36 - $28,302.91	$27,020.10
Blended Fair Value	$33,513.38
Current Price	$1,513.00
Upside	2,115.03%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	39.20%	22.89%	41.13	25.27	24.77	19.31	12.37	7.87	5.27	0.00	10.49	5.25
YoY Growth	-	-	62.72%	2.04%	28.28%	56.07%	57.21%	49.28%	0.00%	-100.00%	100.00%	0.24%
Dividend Yield	-	-	2.72%	2.46%	3.19%	3.11%	2.01%	2.02%	1.24%	0.00%	2.36%	1.30%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,020.00
(-) Cash Dividends Paid (M)	1,629.50
(=) Cash Retained (M)	15,390.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,404.00	2,127.50	1,276.50
Cash Retained (M)	15,390.50	15,390.50	15,390.50
(-) Cash Required (M)	-3,404.00	-2,127.50	-1,276.50
(=) Excess Retained (M)	11,986.50	13,263.00	14,114.00
(/) Shares Outstanding (M)	79.29	79.29	79.29
(=) Excess Retained per Share	151.17	167.27	178.01
LTM Dividend per Share	20.55	20.55	20.55
(+) Excess Retained per Share	151.17	167.27	178.01
(=) Adjusted Dividend	171.73	187.82	198.56
WACC / Discount Rate	1.29%	1.29%	1.29%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$36,234.07	$40,006.67	$42,689.88
Upside / Downside	2,294.85%	2,544.19%	2,721.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,020.00	18,126.30	19,304.51	20,559.30	21,895.66	23,318.88	24,018.44
Payout Ratio	9.57%	25.66%	41.74%	57.83%	73.91%	90.00%	92.50%
Projected Dividends (M)	1,629.50	4,651.07	8,058.56	11,889.36	16,184.13	20,986.99	22,217.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.29%	1.29%	1.29%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,548.58	4,591.69	4,634.81
Year 2 PV (M)	7,707.31	7,854.11	8,002.30
Year 3 PV (M)	11,120.57	11,439.80	11,765.09
Year 4 PV (M)	14,804.06	15,373.38	15,958.97
Year 5 PV (M)	18,774.32	19,681.13	20,622.64
PV of Terminal Value (M)	1,987,470.38	2,083,465.94	2,183,135.48
Equity Value (M)	2,044,425.21	2,142,406.05	2,244,119.28
Shares Outstanding (M)	79.29	79.29	79.29
Fair Value	$25,784.36	$27,020.10	$28,302.91
Upside / Downside	1,604.19%	1,685.86%	1,770.65%

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

TOA Corporation (1885.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener