DDM Analysis: 7955.T

Valuation Snapshot

Stable Growth	$1,218.33 - $2,550.92	$1,721.78
Multi-Stage	$1,733.71 - $1,902.51	$1,816.51
Blended Fair Value	$1,769.14
Current Price	$792.00
Upside	123.38%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.69%	0.01%	31.00	26.59	26.59	20.44	20.44	20.44	20.44	20.44	23.21	23.21
YoY Growth	-	-	16.58%	0.00%	30.12%	0.00%	0.00%	0.00%	0.00%	-11.95%	0.00%	-25.07%
Dividend Yield	-	-	4.57%	3.62%	3.60%	3.57%	3.79%	3.58%	3.62%	2.35%	2.68%	3.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,468.00
(-) Cash Dividends Paid (M)	1,118.00
(=) Cash Retained (M)	1,350.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	493.60	308.50	185.10
Cash Retained (M)	1,350.00	1,350.00	1,350.00
(-) Cash Required (M)	-493.60	-308.50	-185.10
(=) Excess Retained (M)	856.40	1,041.50	1,164.90
(/) Shares Outstanding (M)	36.07	36.07	36.07
(=) Excess Retained per Share	23.75	28.88	32.30
LTM Dividend per Share	31.00	31.00	31.00
(+) Excess Retained per Share	23.75	28.88	32.30
(=) Adjusted Dividend	54.75	59.88	63.30
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	1.87%	2.87%	3.87%
Fair Value	$1,218.33	$1,721.78	$2,550.92
Upside / Downside	53.83%	117.40%	222.09%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,468.00	2,538.76	2,611.55	2,686.43	2,763.45	2,842.68	2,927.96
Payout Ratio	45.30%	54.24%	63.18%	72.12%	81.06%	90.00%	92.50%
Projected Dividends (M)	1,118.00	1,377.02	1,649.97	1,937.45	2,240.05	2,558.41	2,708.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	1.87%	2.87%	3.87%
Year 1 PV (M)	1,281.07	1,293.65	1,306.23
Year 2 PV (M)	1,428.06	1,456.23	1,484.68
Year 3 PV (M)	1,560.03	1,606.42	1,653.73
Year 4 PV (M)	1,678.01	1,744.88	1,813.72
Year 5 PV (M)	1,782.96	1,872.21	1,965.00
PV of Terminal Value (M)	54,796.07	57,538.98	60,390.65
Equity Value (M)	62,526.20	65,512.38	68,614.01
Shares Outstanding (M)	36.07	36.07	36.07
Fair Value	$1,733.71	$1,816.51	$1,902.51
Upside / Downside	118.90%	129.36%	140.22%

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

Cleanup Corporation (7955.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener