DDM Analysis: 3231.T

Valuation Snapshot

Stable Growth	$3,858.33 - $16,824.08	$9,271.34
Multi-Stage	$2,456.85 - $2,690.91	$2,571.71
Blended Fair Value	$5,921.52
Current Price	$843.80
Upside	601.77%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	14.00%	13.74%	32.09	26.74	23.00	17.99	17.02	16.66	15.77	15.57	13.34	11.65
YoY Growth	-	-	19.99%	16.28%	27.86%	5.67%	2.14%	5.68%	1.24%	16.79%	14.50%	31.56%
Dividend Yield	-	-	3.80%	3.30%	3.37%	2.70%	3.02%	4.17%	3.33%	3.17%	3.03%	3.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	73,608.00
(-) Cash Dividends Paid (M)	29,778.00
(=) Cash Retained (M)	43,830.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14,721.60	9,201.00	5,520.60
Cash Retained (M)	43,830.00	43,830.00	43,830.00
(-) Cash Required (M)	-14,721.60	-9,201.00	-5,520.60
(=) Excess Retained (M)	29,108.40	34,629.00	38,309.40
(/) Shares Outstanding (M)	862.62	862.62	862.62
(=) Excess Retained per Share	33.74	40.14	44.41
LTM Dividend per Share	34.52	34.52	34.52
(+) Excess Retained per Share	33.74	40.14	44.41
(=) Adjusted Dividend	68.26	74.66	78.93
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	4.58%	5.58%	6.58%
Fair Value	$3,858.33	$9,271.34	$16,824.08
Upside / Downside	357.26%	998.76%	1,893.85%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	73,608.00	77,711.84	82,044.48	86,618.68	91,447.90	96,546.37	99,442.76
Payout Ratio	40.45%	50.36%	60.27%	70.18%	80.09%	90.00%	92.50%
Projected Dividends (M)	29,778.00	39,138.69	49,450.59	60,790.67	73,241.51	86,891.73	91,984.55

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	4.58%	5.58%	6.58%
Year 1 PV (M)	36,427.34	36,775.68	37,124.01
Year 2 PV (M)	42,836.48	43,659.65	44,490.65
Year 3 PV (M)	49,011.77	50,431.28	51,877.94
Year 4 PV (M)	54,959.39	57,091.93	59,285.94
Year 5 PV (M)	60,685.40	63,642.94	66,714.69
PV of Terminal Value (M)	1,875,420.13	1,966,819.95	2,061,749.08
Equity Value (M)	2,119,340.51	2,218,421.43	2,321,242.31
Shares Outstanding (M)	862.62	862.62	862.62
Fair Value	$2,456.85	$2,571.71	$2,690.91
Upside / Downside	191.17%	204.78%	218.90%

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

Nomura Real Estate Holdings, Inc. (3231.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener