DDM Analysis: 6326.T

Valuation Snapshot

Stable Growth	$5,642.06 - $29,917.69	$11,213.89
Multi-Stage	$3,819.85 - $4,182.82	$3,997.98
Blended Fair Value	$7,605.94
Current Price	$1,863.00
Upside	308.26%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.99%	4.38%	50.06	47.36	44.73	42.01	38.12	37.43	35.37	33.39	30.28	32.48
YoY Growth	-	-	5.71%	5.86%	6.48%	10.22%	1.83%	5.82%	5.92%	10.28%	-6.76%	-0.37%
Dividend Yield	-	-	2.73%	1.99%	2.24%	1.82%	1.51%	2.71%	2.20%	1.79%	1.81%	2.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	174,483.00
(-) Cash Dividends Paid (M)	57,178.00
(=) Cash Retained (M)	117,305.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	34,896.60	21,810.38	13,086.23
Cash Retained (M)	117,305.00	117,305.00	117,305.00
(-) Cash Required (M)	-34,896.60	-21,810.38	-13,086.23
(=) Excess Retained (M)	82,408.40	95,494.63	104,218.78
(/) Shares Outstanding (M)	1,150.50	1,150.50	1,150.50
(=) Excess Retained per Share	71.63	83.00	90.59
LTM Dividend per Share	49.70	49.70	49.70
(+) Excess Retained per Share	71.63	83.00	90.59
(=) Adjusted Dividend	121.33	132.70	140.28
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	4.63%	5.63%	6.63%
Fair Value	$5,642.06	$11,213.89	$29,917.69
Upside / Downside	202.85%	501.93%	1,505.89%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	174,483.00	184,311.45	194,693.52	205,660.41	217,245.05	229,482.24	236,366.71
Payout Ratio	32.77%	44.22%	55.66%	67.11%	78.55%	90.00%	92.50%
Projected Dividends (M)	57,178.00	81,495.08	108,370.26	138,014.55	170,654.66	206,534.02	218,639.21

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	4.63%	5.63%	6.63%
Year 1 PV (M)	75,525.25	76,247.06	76,968.87
Year 2 PV (M)	93,074.70	94,862.27	96,666.85
Year 3 PV (M)	109,851.80	113,031.64	116,272.25
Year 4 PV (M)	125,881.30	130,763.03	135,785.40
Year 5 PV (M)	141,187.24	148,064.23	155,206.62
PV of Terminal Value (M)	3,849,231.32	4,036,720.81	4,231,445.99
Equity Value (M)	4,394,751.61	4,599,689.05	4,812,345.98
Shares Outstanding (M)	1,150.50	1,150.50	1,150.50
Fair Value	$3,819.85	$3,997.98	$4,182.82
Upside / Downside	105.04%	114.60%	124.52%

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

Kubota Corporation (6326.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener