DDM Analysis: 4307.T

Valuation Snapshot

Stable Growth	$19,678.63 - $35,332.49	$33,111.72
Multi-Stage	$5,597.12 - $6,128.02	$5,857.68
Blended Fair Value	$19,484.70
Current Price	$5,673.00
Upside	243.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.42%	10.62%	58.21	48.20	44.33	39.57	35.48	33.90	37.34	36.38	31.93	28.75
YoY Growth	-	-	20.77%	8.71%	12.03%	11.52%	4.69%	-9.23%	2.66%	13.92%	11.08%	35.54%
Dividend Yield	-	-	1.01%	1.06%	1.12%	1.10%	0.97%	1.16%	2.09%	2.03%	2.16%	2.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	101,673.00
(-) Cash Dividends Paid (M)	36,053.00
(=) Cash Retained (M)	65,620.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	20,334.60	12,709.13	7,625.48
Cash Retained (M)	65,620.00	65,620.00	65,620.00
(-) Cash Required (M)	-20,334.60	-12,709.13	-7,625.48
(=) Excess Retained (M)	45,285.40	52,910.88	57,994.53
(/) Shares Outstanding (M)	572.28	572.28	572.28
(=) Excess Retained per Share	79.13	92.46	101.34
LTM Dividend per Share	63.00	63.00	63.00
(+) Excess Retained per Share	79.13	92.46	101.34
(=) Adjusted Dividend	142.13	155.45	164.34
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$19,678.63	$33,111.72	$35,332.49
Upside / Downside	246.88%	483.67%	522.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	101,673.00	108,281.75	115,320.06	122,815.86	130,798.89	139,300.82	143,479.85
Payout Ratio	35.46%	46.37%	57.28%	68.18%	79.09%	90.00%	92.50%
Projected Dividends (M)	36,053.00	50,207.87	66,050.55	83,740.65	103,451.40	125,370.74	132,718.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	46,805.49	47,249.14	47,692.79
Year 2 PV (M)	57,401.91	58,495.26	59,598.92
Year 3 PV (M)	67,843.96	69,791.52	71,775.99
Year 4 PV (M)	78,133.31	81,138.09	84,228.73
Year 5 PV (M)	88,271.60	92,535.15	96,961.88
PV of Terminal Value (M)	2,864,683.18	3,003,048.45	3,146,709.28
Equity Value (M)	3,203,139.44	3,352,257.61	3,506,967.59
Shares Outstanding (M)	572.28	572.28	572.28
Fair Value	$5,597.12	$5,857.68	$6,128.02
Upside / Downside	-1.34%	3.26%	8.02%

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

Nomura Research Institute, Ltd. (4307.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener