DDM Analysis: 7864.T

Valuation Snapshot

Stable Growth	$9,235.98 - $46,283.70	$16,514.60
Multi-Stage	$8,231.62 - $9,028.33	$8,622.51
Blended Fair Value	$12,568.56
Current Price	$2,849.00
Upside	341.16%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	17.08%	12.56%	74.43	35.67	35.65	33.72	33.09	33.83	26.53	23.32	22.79	22.26
YoY Growth	-	-	108.66%	0.05%	5.74%	1.89%	-2.19%	27.50%	13.78%	2.32%	2.38%	-2.33%
Dividend Yield	-	-	2.67%	1.47%	2.35%	2.29%	1.42%	1.61%	0.77%	0.59%	0.74%	1.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,646.00
(-) Cash Dividends Paid (M)	3,699.00
(=) Cash Retained (M)	11,947.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,129.20	1,955.75	1,173.45
Cash Retained (M)	11,947.00	11,947.00	11,947.00
(-) Cash Required (M)	-3,129.20	-1,955.75	-1,173.45
(=) Excess Retained (M)	8,817.80	9,991.25	10,773.55
(/) Shares Outstanding (M)	53.74	53.74	53.74
(=) Excess Retained per Share	164.07	185.91	200.46
LTM Dividend per Share	68.83	68.83	68.83
(+) Excess Retained per Share	164.07	185.91	200.46
(=) Adjusted Dividend	232.90	254.73	269.29
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	3.70%	4.70%	5.70%
Fair Value	$9,235.98	$16,514.60	$46,283.70
Upside / Downside	224.18%	479.66%	1,524.56%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,646.00	16,381.69	17,151.97	17,958.47	18,802.89	19,687.01	20,277.62
Payout Ratio	23.64%	36.91%	50.19%	63.46%	76.73%	90.00%	92.50%
Projected Dividends (M)	3,699.00	6,047.05	8,607.73	11,395.85	14,427.15	17,718.31	18,756.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	3.70%	4.70%	5.70%
Year 1 PV (M)	5,633.42	5,687.75	5,742.07
Year 2 PV (M)	7,470.45	7,615.22	7,761.38
Year 3 PV (M)	9,213.71	9,482.83	9,757.14
Year 4 PV (M)	10,866.68	11,291.93	11,729.55
Year 5 PV (M)	12,432.77	13,043.89	13,678.81
PV of Terminal Value (M)	396,779.33	416,282.59	436,545.35
Equity Value (M)	442,396.37	463,404.22	485,214.30
Shares Outstanding (M)	53.74	53.74	53.74
Fair Value	$8,231.62	$8,622.51	$9,028.33
Upside / Downside	188.93%	202.65%	216.89%

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

Fuji Seal International, Inc. (7864.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener