DDM Analysis: 8968.T

Valuation Snapshot

Stable Growth	$289,366.77 - $583,114.47	$403,273.29
Multi-Stage	$431,250.14 - $472,958.43	$451,709.46
Blended Fair Value	$427,491.37
Current Price	$184,400.00
Upside	131.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.59%	3.66%	7,970.97	7,228.51	6,790.67	6,764.78	6,320.36	7,012.89	6,960.38	6,223.27	6,168.59	6,403.17
YoY Growth	-	-	10.27%	6.45%	0.38%	7.03%	-9.88%	0.75%	11.84%	0.89%	-3.66%	15.10%
Dividend Yield	-	-	4.32%	4.87%	4.19%	3.97%	3.60%	5.14%	3.90%	3.65%	3.75%	3.44%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,275.18
(-) Cash Dividends Paid (M)	9,080.62
(=) Cash Retained (M)	5,194.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,855.04	1,784.40	1,070.64
Cash Retained (M)	5,194.57	5,194.57	5,194.57
(-) Cash Required (M)	-2,855.04	-1,784.40	-1,070.64
(=) Excess Retained (M)	2,339.53	3,410.17	4,123.93
(/) Shares Outstanding (M)	0.83	0.83	0.83
(=) Excess Retained per Share	2,810.61	4,096.83	4,954.31
LTM Dividend per Share	10,909.07	10,909.07	10,909.07
(+) Excess Retained per Share	2,810.61	4,096.83	4,954.31
(=) Adjusted Dividend	13,719.68	15,005.90	15,863.38
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	1.66%	2.66%	3.66%
Fair Value	$289,366.77	$403,273.29	$583,114.47
Upside / Downside	56.92%	118.69%	216.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,275.18	14,655.21	15,045.36	15,445.89	15,857.09	16,279.24	16,767.61
Payout Ratio	63.61%	68.89%	74.17%	79.44%	84.72%	90.00%	92.50%
Projected Dividends (M)	9,080.62	10,095.82	11,158.65	12,270.91	13,434.48	14,651.31	15,510.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	1.66%	2.66%	3.66%
Year 1 PV (M)	9,388.87	9,481.23	9,573.58
Year 2 PV (M)	9,650.61	9,841.41	10,034.06
Year 3 PV (M)	9,869.42	10,163.54	10,463.44
Year 4 PV (M)	10,048.65	10,449.89	10,863.04
Year 5 PV (M)	10,191.42	10,702.62	11,234.13
PV of Terminal Value (M)	309,819.98	325,360.43	341,518.33
Equity Value (M)	358,968.95	375,999.11	393,686.57
Shares Outstanding (M)	0.83	0.83	0.83
Fair Value	$431,250.14	$451,709.46	$472,958.43
Upside / Downside	133.87%	144.96%	156.49%

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

Fukuoka REIT Corporation (8968.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener