DDM Analysis: 6724.T

Valuation Snapshot

Stable Growth	$3,705.62 - $10,102.23	$5,714.06
Multi-Stage	$3,687.89 - $4,038.90	$3,860.13
Blended Fair Value	$4,787.09
Current Price	$1,898.00
Upside	152.22%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.40%	6.59%	76.01	80.66	66.47	66.90	66.90	67.51	69.21	65.91	66.43	78.11
YoY Growth	-	-	-5.76%	21.34%	-0.64%	0.01%	-0.91%	-2.45%	5.00%	-0.78%	-14.95%	94.44%
Dividend Yield	-	-	3.97%	3.21%	2.97%	3.48%	3.42%	5.48%	4.02%	3.42%	2.66%	4.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	50,562.00
(-) Cash Dividends Paid (M)	23,954.00
(=) Cash Retained (M)	26,608.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,112.40	6,320.25	3,792.15
Cash Retained (M)	26,608.00	26,608.00	26,608.00
(-) Cash Required (M)	-10,112.40	-6,320.25	-3,792.15
(=) Excess Retained (M)	16,495.60	20,287.75	22,815.85
(/) Shares Outstanding (M)	320.63	320.63	320.63
(=) Excess Retained per Share	51.45	63.28	71.16
LTM Dividend per Share	74.71	74.71	74.71
(+) Excess Retained per Share	51.45	63.28	71.16
(=) Adjusted Dividend	126.16	137.99	145.87
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	3.48%	4.48%	5.48%
Fair Value	$3,705.62	$5,714.06	$10,102.23
Upside / Downside	95.24%	201.06%	432.26%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	50,562.00	52,829.47	55,198.63	57,674.03	60,260.44	62,962.84	64,851.72
Payout Ratio	47.38%	55.90%	64.43%	72.95%	81.48%	90.00%	92.50%
Projected Dividends (M)	23,954.00	29,531.88	35,561.88	42,073.32	49,097.25	56,666.55	59,987.84

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	3.48%	4.48%	5.48%
Year 1 PV (M)	27,333.78	27,597.91	27,862.05
Year 2 PV (M)	30,465.04	31,056.67	31,653.99
Year 3 PV (M)	33,360.48	34,336.98	35,332.34
Year 4 PV (M)	36,032.24	37,445.32	38,899.56
Year 5 PV (M)	38,491.91	40,387.99	42,358.07
PV of Terminal Value (M)	1,016,749.53	1,066,833.86	1,118,872.72
Equity Value (M)	1,182,432.99	1,237,658.73	1,294,978.72
Shares Outstanding (M)	320.63	320.63	320.63
Fair Value	$3,687.89	$3,860.13	$4,038.90
Upside / Downside	94.30%	103.38%	112.80%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Seiko Epson Corporation (6724.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener