DDM Analysis: 7472.T

Valuation Snapshot

Stable Growth	$8,115.68 - $23,886.05	$12,799.34
Multi-Stage	$8,432.28 - $9,252.04	$8,834.45
Blended Fair Value	$10,816.89
Current Price	$4,160.00
Upside	160.02%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-1.53%	7.32%	121.77	125.13	129.46	109.64	131.57	131.57	120.60	71.27	109.64	65.45
YoY Growth	-	-	-2.68%	-3.35%	18.08%	-16.67%	0.00%	9.09%	69.23%	-35.00%	67.52%	8.92%
Dividend Yield	-	-	3.34%	3.37%	4.09%	3.89%	5.01%	4.72%	3.90%	2.22%	5.14%	3.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,295.92
(-) Cash Dividends Paid (M)	240.37
(=) Cash Retained (M)	1,055.55

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	259.18	161.99	97.19
Cash Retained (M)	1,055.55	1,055.55	1,055.55
(-) Cash Required (M)	-259.18	-161.99	-97.19
(=) Excess Retained (M)	796.36	893.56	958.35
(/) Shares Outstanding (M)	3.95	3.95	3.95
(=) Excess Retained per Share	201.51	226.10	242.50
LTM Dividend per Share	60.82	60.82	60.82
(+) Excess Retained per Share	201.51	226.10	242.50
(=) Adjusted Dividend	262.33	286.92	303.32
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.20%	4.20%	5.20%
Fair Value	$8,115.68	$12,799.34	$23,886.05
Upside / Downside	95.09%	207.68%	474.18%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,295.92	1,350.39	1,407.15	1,466.29	1,527.92	1,592.14	1,639.90
Payout Ratio	18.55%	32.84%	47.13%	61.42%	75.71%	90.00%	92.50%
Projected Dividends (M)	240.37	443.45	663.17	900.59	1,156.78	1,432.93	1,516.91

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.20%	4.20%	5.20%
Year 1 PV (M)	412.24	416.23	420.23
Year 2 PV (M)	573.11	584.27	595.53
Year 3 PV (M)	723.49	744.73	766.38
Year 4 PV (M)	863.90	897.88	932.84
Year 5 PV (M)	994.81	1,043.95	1,095.01
PV of Terminal Value (M)	29,756.88	31,226.75	32,754.15
Equity Value (M)	33,324.43	34,913.81	36,564.14
Shares Outstanding (M)	3.95	3.95	3.95
Fair Value	$8,432.28	$8,834.45	$9,252.04
Upside / Downside	102.70%	112.37%	122.40%

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

TOBA, Inc. (7472.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener