DDM Analysis: 7955.T

Valuation Snapshot

Stable Growth	$1,218.33 - $2,550.92	$1,721.78
Multi-Stage	$1,733.71 - $1,902.51	$1,816.51
Blended Fair Value	$1,769.14
Current Price	$792.00
Upside	123.38%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.69%	0.01%	31.00	26.59	26.59	20.44	20.44	20.44	20.44	20.44	23.21	23.21
YoY Growth	-	-	16.58%	0.00%	30.12%	0.00%	0.00%	0.00%	0.00%	-11.95%	0.00%	-25.07%
Dividend Yield	-	-	4.57%	3.62%	3.60%	3.57%	3.79%	3.58%	3.62%	2.35%	2.68%	3.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,468.00
(-) Cash Dividends Paid (M)	1,118.00
(=) Cash Retained (M)	1,350.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	493.60	308.50	185.10
Cash Retained (M)	1,350.00	1,350.00	1,350.00
(-) Cash Required (M)	-493.60	-308.50	-185.10
(=) Excess Retained (M)	856.40	1,041.50	1,164.90
(/) Shares Outstanding (M)	36.07	36.07	36.07
(=) Excess Retained per Share	23.75	28.88	32.30
LTM Dividend per Share	31.00	31.00	31.00
(+) Excess Retained per Share	23.75	28.88	32.30
(=) Adjusted Dividend	54.75	59.88	63.30
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	1.87%	2.87%	3.87%
Fair Value	$1,218.33	$1,721.78	$2,550.92
Upside / Downside	53.83%	117.40%	222.09%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,468.00	2,538.76	2,611.55	2,686.43	2,763.45	2,842.68	2,927.96
Payout Ratio	45.30%	54.24%	63.18%	72.12%	81.06%	90.00%	92.50%
Projected Dividends (M)	1,118.00	1,377.02	1,649.97	1,937.45	2,240.05	2,558.41	2,708.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	1.87%	2.87%	3.87%
Year 1 PV (M)	1,281.07	1,293.65	1,306.23
Year 2 PV (M)	1,428.06	1,456.23	1,484.68
Year 3 PV (M)	1,560.03	1,606.42	1,653.73
Year 4 PV (M)	1,678.01	1,744.88	1,813.72
Year 5 PV (M)	1,782.96	1,872.21	1,965.00
PV of Terminal Value (M)	54,796.07	57,538.98	60,390.65
Equity Value (M)	62,526.20	65,512.38	68,614.01
Shares Outstanding (M)	36.07	36.07	36.07
Fair Value	$1,733.71	$1,816.51	$1,902.51
Upside / Downside	118.90%	129.36%	140.22%

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

Cleanup Corporation (7955.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener