DDM Analysis: 8842.T

Valuation Snapshot

Stable Growth	$1,188.83 - $1,847.38	$1,493.29
Multi-Stage	$2,755.11 - $3,028.22	$2,889.00
Blended Fair Value	$2,191.15
Current Price	$6,700.00
Upside	-67.30%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.69%	5.20%	99.75	60.06	59.99	79.77	59.97	60.03	79.81	59.98	59.89	60.04
YoY Growth	-	-	66.08%	0.12%	-24.81%	33.03%	-0.10%	-24.79%	33.07%	0.15%	-0.25%	-0.05%
Dividend Yield	-	-	1.49%	1.39%	1.52%	1.87%	1.48%	1.19%	1.45%	1.14%	1.24%	1.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	754.03
(-) Cash Dividends Paid (M)	597.81
(=) Cash Retained (M)	156.22

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	150.81	94.25	56.55
Cash Retained (M)	156.22	156.22	156.22
(-) Cash Required (M)	-150.81	-94.25	-56.55
(=) Excess Retained (M)	5.41	61.97	99.67
(/) Shares Outstanding (M)	5.99	5.99	5.99
(=) Excess Retained per Share	0.90	10.34	16.63
LTM Dividend per Share	99.75	99.75	99.75
(+) Excess Retained per Share	0.90	10.34	16.63
(=) Adjusted Dividend	100.65	110.09	116.38
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-1.88%	-0.88%	0.12%
Fair Value	$1,188.83	$1,493.29	$1,847.38
Upside / Downside	-82.26%	-77.71%	-72.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	754.03	747.38	740.78	734.25	727.77	721.34	742.98
Payout Ratio	79.28%	81.43%	83.57%	85.71%	87.86%	90.00%	92.50%
Projected Dividends (M)	597.81	608.56	619.07	629.34	639.39	649.21	687.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-1.88%	-0.88%	0.12%
Year 1 PV (M)	566.05	571.82	577.59
Year 2 PV (M)	535.61	546.58	557.67
Year 3 PV (M)	506.47	522.11	538.07
Year 4 PV (M)	478.61	498.43	518.85
Year 5 PV (M)	452.02	475.53	500.01
PV of Terminal Value (M)	13,973.52	14,700.26	15,456.93
Equity Value (M)	16,512.28	17,314.73	18,149.12
Shares Outstanding (M)	5.99	5.99	5.99
Fair Value	$2,755.11	$2,889.00	$3,028.22
Upside / Downside	-58.88%	-56.88%	-54.80%

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

Mode

Ticker

Industry

Sector

Tokyo Rakutenchi Co.,Ltd. (8842.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener