DDM Analysis: 7270.T

Valuation Snapshot

Stable Growth	$8,148.93 - $18,114.68	$11,762.10
Multi-Stage	$8,895.82 - $9,752.24	$9,316.00
Blended Fair Value	$10,539.05
Current Price	$2,515.50
Upside	318.96%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-6.55%	4.66%	107.20	88.88	68.97	58.52	58.54	150.45	150.46	150.38	151.90	115.78
YoY Growth	-	-	20.61%	28.87%	17.85%	-0.03%	-61.09%	-0.01%	0.05%	-1.00%	31.20%	70.26%
Dividend Yield	-	-	4.26%	2.62%	2.55%	2.43%	2.67%	6.71%	5.50%	4.66%	4.01%	3.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	308,904.00
(-) Cash Dividends Paid (M)	83,915.00
(=) Cash Retained (M)	224,989.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	61,780.80	38,613.00	23,167.80
Cash Retained (M)	224,989.00	224,989.00	224,989.00
(-) Cash Required (M)	-61,780.80	-38,613.00	-23,167.80
(=) Excess Retained (M)	163,208.20	186,376.00	201,821.20
(/) Shares Outstanding (M)	733.63	733.63	733.63
(=) Excess Retained per Share	222.47	254.05	275.10
LTM Dividend per Share	114.38	114.38	114.38
(+) Excess Retained per Share	222.47	254.05	275.10
(=) Adjusted Dividend	336.85	368.43	389.48
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	3.00%	4.00%	5.00%
Fair Value	$8,148.93	$11,762.10	$18,114.68
Upside / Downside	223.95%	367.59%	620.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	308,904.00	321,245.95	334,081.00	347,428.87	361,310.04	375,745.81	387,018.18
Payout Ratio	27.17%	39.73%	52.30%	64.87%	77.43%	90.00%	92.50%
Projected Dividends (M)	83,915.00	127,638.46	174,721.82	225,363.76	279,773.49	338,171.23	357,991.82

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	3.00%	4.00%	5.00%
Year 1 PV (M)	117,862.64	119,006.99	120,151.34
Year 2 PV (M)	148,982.88	151,889.92	154,825.06
Year 3 PV (M)	177,446.69	182,665.62	187,985.88
Year 4 PV (M)	203,415.94	211,431.75	219,682.15
Year 5 PV (M)	227,043.83	238,281.98	249,960.81
PV of Terminal Value (M)	5,651,448.91	5,931,182.83	6,221,885.65
Equity Value (M)	6,526,200.89	6,834,459.09	7,154,490.89
Shares Outstanding (M)	733.63	733.63	733.63
Fair Value	$8,895.82	$9,316.00	$9,752.24
Upside / Downside	253.64%	270.34%	287.69%

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

Analysis Mode

Ticker

Industry

Sector

Subaru Corporation (7270.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener