DDM Analysis: 6920.T

Valuation Snapshot

Stable Growth	$73,438.47 - $208,855.20	$195,727.91
Multi-Stage	$28,862.03 - $31,590.72	$30,201.32
Blended Fair Value	$112,964.61
Current Price	$20,305.00
Upside	456.34%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	54.40%	44.72%	271.81	200.85	116.91	86.93	46.96	30.98	18.98	19.98	12.74	11.49
YoY Growth	-	-	35.33%	71.80%	34.49%	85.10%	51.61%	63.16%	-5.00%	56.86%	10.87%	70.39%
Dividend Yield	-	-	1.34%	0.85%	0.50%	0.59%	0.18%	0.36%	0.56%	1.05%	1.10%	2.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	94,779.00
(-) Cash Dividends Paid (M)	29,672.00
(=) Cash Retained (M)	65,107.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18,955.80	11,847.38	7,108.43
Cash Retained (M)	65,107.00	65,107.00	65,107.00
(-) Cash Required (M)	-18,955.80	-11,847.38	-7,108.43
(=) Excess Retained (M)	46,151.20	53,259.63	57,998.58
(/) Shares Outstanding (M)	90.25	90.25	90.25
(=) Excess Retained per Share	511.37	590.13	642.64
LTM Dividend per Share	328.78	328.78	328.78
(+) Excess Retained per Share	511.37	590.13	642.64
(=) Adjusted Dividend	840.15	918.91	971.42
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$73,438.47	$195,727.91	$208,855.20
Upside / Downside	261.68%	863.94%	928.59%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	94,779.00	100,939.64	107,500.71	114,488.26	121,929.99	129,855.44	133,751.11
Payout Ratio	31.31%	43.05%	54.78%	66.52%	78.26%	90.00%	92.50%
Projected Dividends (M)	29,672.00	43,449.68	58,893.09	76,160.57	95,424.00	116,869.90	123,719.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	40,336.37	40,718.70	41,101.04
Year 2 PV (M)	50,755.69	51,722.45	52,698.32
Year 3 PV (M)	60,934.16	62,683.36	64,465.72
Year 4 PV (M)	70,875.88	73,601.56	76,405.12
Year 5 PV (M)	80,584.91	84,477.19	88,518.43
PV of Terminal Value (M)	2,301,310.17	2,412,464.31	2,527,872.58
Equity Value (M)	2,604,797.17	2,725,667.57	2,851,061.21
Shares Outstanding (M)	90.25	90.25	90.25
Fair Value	$28,862.03	$30,201.32	$31,590.72
Upside / Downside	42.14%	48.74%	55.58%

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

Lasertec Corporation (6920.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener