DDM Analysis: 8058.T

Valuation Snapshot

Stable Growth	$19,755.10 - $39,310.13	$36,839.35
Multi-Stage	$6,122.71 - $6,699.79	$6,405.96
Blended Fair Value	$21,622.65
Current Price	$2,888.00
Upside	648.71%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.60%	10.38%	84.62	72.55	56.58	50.37	49.41	48.88	49.02	38.03	21.55	21.81
YoY Growth	-	-	16.64%	28.23%	12.32%	1.94%	1.09%	-0.29%	28.91%	76.44%	-1.19%	-30.77%
Dividend Yield	-	-	2.93%	2.23%	2.45%	3.74%	4.90%	6.46%	5.05%	3.71%	2.74%	3.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	799,471.00
(-) Cash Dividends Paid (M)	397,713.00
(=) Cash Retained (M)	401,758.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	159,894.20	99,933.88	59,960.33
Cash Retained (M)	401,758.00	401,758.00	401,758.00
(-) Cash Required (M)	-159,894.20	-99,933.88	-59,960.33
(=) Excess Retained (M)	241,863.80	301,824.13	341,797.68
(/) Shares Outstanding (M)	4,044.63	4,044.63	4,044.63
(=) Excess Retained per Share	59.80	74.62	84.51
LTM Dividend per Share	98.33	98.33	98.33
(+) Excess Retained per Share	59.80	74.62	84.51
(=) Adjusted Dividend	158.13	172.95	182.84
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$19,755.10	$36,839.35	$39,310.13
Upside / Downside	584.04%	1,175.60%	1,261.15%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	799,471.00	851,436.62	906,779.99	965,720.69	1,028,492.54	1,095,344.55	1,128,204.89
Payout Ratio	49.75%	57.80%	65.85%	73.90%	81.95%	90.00%	92.50%
Projected Dividends (M)	397,713.00	492,110.07	597,098.41	713,656.08	842,843.51	985,810.10	1,043,589.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	458,405.86	462,750.94	467,096.02
Year 2 PV (M)	518,109.73	527,978.26	537,939.90
Year 3 PV (M)	576,836.48	593,395.38	610,268.19
Year 4 PV (M)	634,597.86	659,002.71	684,104.78
Year 5 PV (M)	691,405.51	724,800.66	759,473.91
PV of Terminal Value (M)	21,884,728.41	22,941,768.98	24,039,264.97
Equity Value (M)	24,764,083.86	25,909,696.93	27,098,147.77
Shares Outstanding (M)	4,044.63	4,044.63	4,044.63
Fair Value	$6,122.71	$6,405.96	$6,699.79
Upside / Downside	112.01%	121.81%	131.99%

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

Mitsubishi Corporation (8058.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener