DDM Analysis: 3387.T

Valuation Snapshot

Stable Growth	$1,076.84 - $2,631.86	$2,466.34
Multi-Stage	$430.34 - $471.46	$450.52
Blended Fair Value	$1,458.43
Current Price	$782.00
Upside	86.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.07%	7.94%	3.74	3.24	2.99	0.67	0.00	2.66	2.47	2.58	2.84	2.08
YoY Growth	-	-	15.46%	8.42%	343.31%	14,100.00%	-99.82%	7.69%	-4.15%	-9.29%	36.65%	19.27%
Dividend Yield	-	-	0.54%	0.60%	0.60%	0.15%	0.00%	0.64%	0.70%	0.72%	1.15%	0.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,594.00
(-) Cash Dividends Paid (M)	1,681.00
(=) Cash Retained (M)	3,913.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,118.80	699.25	419.55
Cash Retained (M)	3,913.00	3,913.00	3,913.00
(-) Cash Required (M)	-1,118.80	-699.25	-419.55
(=) Excess Retained (M)	2,794.20	3,213.75	3,493.45
(/) Shares Outstanding (M)	421.02	421.02	421.02
(=) Excess Retained per Share	6.64	7.63	8.30
LTM Dividend per Share	3.99	3.99	3.99
(+) Excess Retained per Share	6.64	7.63	8.30
(=) Adjusted Dividend	10.63	11.63	12.29
WACC / Discount Rate	6.11%	6.11%	6.11%
Growth Rate	5.07%	6.07%	7.07%
Fair Value	$1,076.84	$2,466.34	$2,631.86
Upside / Downside	37.70%	215.39%	236.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,594.00	5,933.55	6,293.72	6,675.74	7,080.96	7,510.77	7,736.09
Payout Ratio	30.05%	42.04%	54.03%	66.02%	78.01%	90.00%	92.50%
Projected Dividends (M)	1,681.00	2,494.47	3,400.50	4,407.33	5,523.86	6,759.69	7,155.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.11%	6.11%	6.11%
Growth Rate	5.07%	6.07%	7.07%
Year 1 PV (M)	2,328.73	2,350.90	2,373.06
Year 2 PV (M)	2,963.64	3,020.32	3,077.54
Year 3 PV (M)	3,585.92	3,689.28	3,794.61
Year 4 PV (M)	4,195.75	4,357.77	4,524.45
Year 5 PV (M)	4,793.31	5,025.79	5,267.21
PV of Terminal Value (M)	163,311.21	171,232.11	179,457.40
Equity Value (M)	181,178.56	189,676.18	198,494.28
Shares Outstanding (M)	421.02	421.02	421.02
Fair Value	$430.34	$450.52	$471.46
Upside / Downside	-44.97%	-42.39%	-39.71%

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

Create Restaurants Holdings Inc. (3387.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener