DDM Analysis: 2767.T

Valuation Snapshot

Stable Growth	$7,071.00 - $20,052.24	$11,031.38
Multi-Stage	$4,622.71 - $5,058.49	$4,836.61
Blended Fair Value	$7,933.99
Current Price	$2,264.00
Upside	250.44%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	51.19%	4.66%	41.90	31.39	10.34	5.16	5.30	5.30	2.71	26.58	26.58	31.89
YoY Growth	-	-	33.49%	203.72%	100.31%	-2.72%	0.00%	95.86%	-89.81%	0.00%	-16.63%	20.02%
Dividend Yield	-	-	2.02%	1.83%	0.35%	1.14%	2.20%	3.19%	1.05%	5.08%	4.41%	5.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,888.00
(-) Cash Dividends Paid (M)	61.00
(=) Cash Retained (M)	17,827.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,577.60	2,236.00	1,341.60
Cash Retained (M)	17,827.00	17,827.00	17,827.00
(-) Cash Required (M)	-3,577.60	-2,236.00	-1,341.60
(=) Excess Retained (M)	14,249.40	15,591.00	16,485.40
(/) Shares Outstanding (M)	62.40	62.40	62.40
(=) Excess Retained per Share	228.34	249.84	264.17
LTM Dividend per Share	0.98	0.98	0.98
(+) Excess Retained per Share	228.34	249.84	264.17
(=) Adjusted Dividend	229.32	250.82	265.15
WACC / Discount Rate	8.92%	8.92%	8.92%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$7,071.00	$11,031.38	$20,052.24
Upside / Downside	212.32%	387.25%	785.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,888.00	19,050.72	20,289.02	21,607.80	23,012.31	24,508.11	25,243.35
Payout Ratio	0.34%	18.27%	36.20%	54.14%	72.07%	90.00%	92.50%
Projected Dividends (M)	61.00	3,481.10	7,345.56	11,697.69	16,584.56	22,057.30	23,350.10

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.92%	8.92%	8.92%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,165.96	3,195.97	3,225.98
Year 2 PV (M)	6,075.80	6,191.53	6,308.35
Year 3 PV (M)	8,799.70	9,052.31	9,309.71
Year 4 PV (M)	11,346.48	11,782.84	12,231.66
Year 5 PV (M)	13,724.58	14,387.48	15,075.75
PV of Terminal Value (M)	245,361.00	257,212.03	269,516.62
Equity Value (M)	288,473.53	301,822.16	315,668.07
Shares Outstanding (M)	62.40	62.40	62.40
Fair Value	$4,622.71	$4,836.61	$5,058.49
Upside / Downside	104.18%	113.63%	123.43%

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

Fields Corporation (2767.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener