DDM Analysis: 6586.T

Valuation Snapshot

Stable Growth	$11,274.26 - $58,663.31	$22,758.33
Multi-Stage	$8,596.52 - $9,420.41	$9,000.80
Blended Fair Value	$15,879.56
Current Price	$4,806.00
Upside	230.41%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	1.38%	3.85%	67.36	21.22	73.06	70.02	53.78	62.90	61.89	51.74	51.23	59.85
YoY Growth	-	-	217.51%	-70.96%	4.34%	30.20%	-14.50%	1.64%	19.61%	0.99%	-14.40%	29.66%
Dividend Yield	-	-	1.51%	0.49%	1.81%	2.07%	1.03%	1.61%	1.63%	1.04%	1.23%	1.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	79,936.00
(-) Cash Dividends Paid (M)	29,595.00
(=) Cash Retained (M)	50,341.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,987.20	9,992.00	5,995.20
Cash Retained (M)	50,341.00	50,341.00	50,341.00
(-) Cash Required (M)	-15,987.20	-9,992.00	-5,995.20
(=) Excess Retained (M)	34,353.80	40,349.00	44,345.80
(/) Shares Outstanding (M)	267.58	267.58	267.58
(=) Excess Retained per Share	128.39	150.79	165.73
LTM Dividend per Share	110.60	110.60	110.60
(+) Excess Retained per Share	128.39	150.79	165.73
(=) Adjusted Dividend	238.99	261.39	276.33
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	4.15%	5.15%	6.15%
Fair Value	$11,274.26	$22,758.33	$58,663.31
Upside / Downside	134.59%	373.54%	1,120.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	79,936.00	84,051.08	88,378.01	92,927.69	97,711.58	102,741.75	105,824.00
Payout Ratio	37.02%	47.62%	58.21%	68.81%	79.40%	90.00%	92.50%
Projected Dividends (M)	29,595.00	40,024.03	51,448.39	63,942.94	77,587.56	92,467.57	97,887.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	4.15%	5.15%	6.15%
Year 1 PV (M)	37,274.36	37,632.25	37,990.15
Year 2 PV (M)	44,622.15	45,483.16	46,352.40
Year 3 PV (M)	51,648.84	53,150.93	54,681.85
Year 4 PV (M)	58,364.59	60,638.69	62,978.60
Year 5 PV (M)	64,779.28	67,949.55	71,242.73
PV of Terminal Value (M)	2,043,598.45	2,143,611.01	2,247,501.45
Equity Value (M)	2,300,287.67	2,408,465.59	2,520,747.19
Shares Outstanding (M)	267.58	267.58	267.58
Fair Value	$8,596.52	$9,000.80	$9,420.41
Upside / Downside	78.87%	87.28%	96.01%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 23 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
HUBB	Hubbell Incorporated	1.14%	$5.26	32.54%
MATX	Matson, Inc.	1.14%	$1.42	10.47%
SNX	TD SYNNEX Corporation	1.14%	$1.74	18.66%
ARMK	Aramark	1.13%	$0.42	33.95%
CVLG	Covenant Logistics Group, Inc.	1.13%	$0.25	21.30%
EQT	EQT Corporation	1.13%	$0.61	21.38%
WHD	Cactus, Inc.	1.13%	$0.53	21.20%
CFBK	CF Bankshares Inc.	1.12%	$0.28	10.89%
LII	Lennox International Inc.	1.12%	$5.59	23.57%
ROL	Rollins, Inc.	1.12%	$0.66	61.92%
FELE	Franklin Electric Co., Inc.	1.11%	$1.07	34.36%
GOLF	Acushnet Holdings Corp.	1.11%	$0.91	24.93%
KOP	Koppers Holdings Inc.	1.11%	$0.30	37.27%
MWA	Mueller Water Products, Inc.	1.11%	$0.27	21.86%
RSG	Republic Services, Inc.	1.11%	$2.33	34.47%
0HOU.L	BorgWarner Inc.	1.10%	$0.50	80.60%
0K3H.L	Motorola Solutions, Inc.	1.10%	$4.20	33.55%
FBK	FB Financial Corporation	1.10%	$0.62	32.29%
AGCO	AGCO Corporation	1.09%	$1.16	23.05%
VRE	Veris Residential, Inc.	1.09%	$0.16	26.28%
ALSN	Allison Transmission Holdings, Inc.	1.08%	$1.07	12.88%
CSV	Carriage Services, Inc.	1.08%	$0.45	14.21%
LFUS	Littelfuse, Inc.	1.08%	$2.83	59.57%
OSBC	Old Second Bancorp, Inc.	1.08%	$0.21	15.92%
TPX	Tempur Sealy International, Inc.	1.08%	$0.62	42.01%
WSC	WillScot Holdings Corporation	1.08%	$0.21	17.16%
BVH	Bluegreen Vacations Holding Corporation	1.07%	$0.80	18.69%
HNNAZ	Hennessy Advisors, Inc. 4.875% Notes due 2026	1.07%	$0.27	21.11%
HTB	HomeTrust Bancshares, Inc.	1.07%	$0.46	12.57%
ZBH	Zimmer Biomet Holdings, Inc.	1.07%	$0.96	23.70%
DOV	Dover Corporation	1.05%	$2.06	12.63%
NDAQ	Nasdaq, Inc.	1.05%	$1.01	36.06%
0H9N.L	Aecom	1.04%	$1.00	23.78%
BODY	The Beachbody Company, Inc.	1.04%	$0.10	1.61%
LYTS	LSI Industries Inc.	1.04%	$0.19	24.09%
UNTY	Unity Bancorp, Inc.	1.04%	$0.53	10.03%
CTVA	Corteva, Inc.	1.03%	$0.70	29.41%
TJX	The TJX Companies, Inc.	1.03%	$1.59	35.03%
ABCB	Ameris Bancorp	1.02%	$0.76	13.03%
CRAI	CRA International, Inc.	1.02%	$2.05	23.94%
CTA-PB	E. I. du Pont de Nemours and Company	1.02%	$0.70	29.41%
FNWD	Finward Bancorp	1.02%	$0.36	33.06%
HSII	Heidrick & Struggles International, Inc.	1.02%	$0.60	34.74%
LNG	Cheniere Energy, Inc.	1.02%	$2.02	11.09%
0HTG.L	Cardinal Health, Inc.	1.01%	$2.07	31.03%
0I4X.L	Crown Holdings, Inc.	1.01%	$1.03	12.58%
CMC	Commercial Metals Company	1.01%	$0.72	96.19%
TR	Tootsie Roll Industries, Inc.	1.01%	$0.36	27.67%
KNX	Knight-Swift Transportation Holdings Inc.	1.00%	$0.52	59.68%
PNFP	Pinnacle Financial Partners, Inc.	1.00%	$0.96	11.84%

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Makita Corporation (6586.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener