DDM Analysis: 6736.T

Valuation Snapshot

Stable Growth	$25,967.23 - $99,995.18	$43,924.88
Multi-Stage	$81,162.54 - $89,711.09	$85,350.92
Blended Fair Value	$64,637.90
Current Price	$8,200.00
Upside	688.27%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	34.70%	24.77%	89.93	20.33	21.50	32.23	0.00	20.28	20.24	20.17	20.17	15.06
YoY Growth	-	-	342.45%	-5.47%	-33.30%	0.00%	-100.00%	0.22%	0.32%	0.00%	33.99%	53.06%
Dividend Yield	-	-	1.60%	0.42%	1.21%	2.10%	0.00%	1.32%	1.49%	3.08%	2.71%	2.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	21,269.07
(-) Cash Dividends Paid (M)	1,556.69
(=) Cash Retained (M)	19,712.37

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,253.81	2,658.63	1,595.18
Cash Retained (M)	19,712.37	19,712.37	19,712.37
(-) Cash Required (M)	-4,253.81	-2,658.63	-1,595.18
(=) Excess Retained (M)	15,458.56	17,053.74	18,117.19
(/) Shares Outstanding (M)	22.27	22.27	22.27
(=) Excess Retained per Share	694.13	765.76	813.52
LTM Dividend per Share	69.90	69.90	69.90
(+) Excess Retained per Share	694.13	765.76	813.52
(=) Adjusted Dividend	764.03	835.66	883.42
WACC / Discount Rate	0.88%	0.88%	0.88%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$25,967.23	$43,924.88	$99,995.18
Upside / Downside	216.67%	435.67%	1,119.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	21,269.07	21,056.38	20,845.81	20,637.35	20,430.98	20,226.67	20,833.47
Payout Ratio	7.32%	23.86%	40.39%	56.93%	73.46%	90.00%	92.50%
Projected Dividends (M)	1,556.69	5,023.05	8,419.92	11,748.35	15,009.38	18,204.00	19,270.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.88%	0.88%	0.88%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	4,928.77	4,979.06	5,029.35
Year 2 PV (M)	8,106.81	8,273.10	8,441.07
Year 3 PV (M)	11,099.15	11,442.40	11,792.65
Year 4 PV (M)	13,913.82	14,490.48	15,084.89
Year 5 PV (M)	16,558.52	17,420.76	18,318.55
PV of Terminal Value (M)	1,752,903.29	1,844,181.03	1,939,222.21
Equity Value (M)	1,807,510.35	1,900,786.83	1,997,888.73
Shares Outstanding (M)	22.27	22.27	22.27
Fair Value	$81,162.54	$85,350.92	$89,711.09
Upside / Downside	889.79%	940.86%	994.04%

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

Sun Corporation (6736.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener