DDM Analysis: 8334.T

Valuation Snapshot

Stable Growth	$6,708.98 - $24,257.75	$21,267.27
Multi-Stage	$3,054.93 - $3,343.37	$3,196.50
Blended Fair Value	$12,231.89
Current Price	$1,210.50
Upside	910.48%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	17.60%	10.86%	32.26	20.91	16.05	15.30	14.22	14.35	14.68	13.64	14.47	14.08
YoY Growth	-	-	54.32%	30.23%	4.89%	7.62%	-0.87%	-2.29%	7.60%	-5.71%	2.76%	22.35%
Dividend Yield	-	-	2.67%	2.01%	3.04%	4.00%	4.06%	4.19%	3.77%	2.34%	2.15%	3.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	46,798.00
(-) Cash Dividends Paid (M)	12,378.00
(=) Cash Retained (M)	34,420.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,359.60	5,849.75	3,509.85
Cash Retained (M)	34,420.00	34,420.00	34,420.00
(-) Cash Required (M)	-9,359.60	-5,849.75	-3,509.85
(=) Excess Retained (M)	25,060.40	28,570.25	30,910.15
(/) Shares Outstanding (M)	383.67	383.67	383.67
(=) Excess Retained per Share	65.32	74.47	80.56
LTM Dividend per Share	32.26	32.26	32.26
(+) Excess Retained per Share	65.32	74.47	80.56
(=) Adjusted Dividend	97.58	106.73	112.83
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$6,708.98	$21,267.27	$24,257.75
Upside / Downside	454.23%	1,656.90%	1,903.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	46,798.00	49,839.87	53,079.46	56,529.63	60,204.05	64,117.32	66,040.84
Payout Ratio	26.45%	39.16%	51.87%	64.58%	77.29%	90.00%	92.50%
Projected Dividends (M)	12,378.00	19,517.23	27,532.27	36,506.80	46,531.69	57,705.58	61,087.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	18,063.32	18,234.53	18,405.75
Year 2 PV (M)	23,583.08	24,032.27	24,485.70
Year 3 PV (M)	28,940.86	29,771.65	30,618.18
Year 4 PV (M)	34,140.18	35,453.11	36,803.56
Year 5 PV (M)	39,184.47	41,077.09	43,042.15
PV of Terminal Value (M)	1,028,169.84	1,077,830.83	1,129,392.46
Equity Value (M)	1,172,081.73	1,226,399.48	1,282,747.79
Shares Outstanding (M)	383.67	383.67	383.67
Fair Value	$3,054.93	$3,196.50	$3,343.37
Upside / Downside	152.37%	164.06%	176.20%

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

The Gunma Bank, Ltd. (8334.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener