DDM Analysis: 8850.T

Valuation Snapshot

Stable Growth	$46,970.92 - $94,514.29	$88,573.73
Multi-Stage	$14,449.89 - $15,824.41	$15,124.49
Blended Fair Value	$51,849.11
Current Price	$5,080.00
Upside	920.65%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.61%	10.46%	112.35	101.95	84.70	68.23	64.95	77.86	67.05	64.89	54.06	47.60
YoY Growth	-	-	10.20%	20.37%	24.14%	5.04%	-16.58%	16.12%	3.33%	20.03%	13.58%	14.53%
Dividend Yield	-	-	2.47%	3.04%	2.88%	2.45%	2.28%	3.53%	2.56%	2.40%	2.02%	2.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	23,084.00
(-) Cash Dividends Paid (M)	5,854.00
(=) Cash Retained (M)	17,230.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,616.80	2,885.50	1,731.30
Cash Retained (M)	17,230.00	17,230.00	17,230.00
(-) Cash Required (M)	-4,616.80	-2,885.50	-1,731.30
(=) Excess Retained (M)	12,613.20	14,344.50	15,498.70
(/) Shares Outstanding (M)	48.57	48.57	48.57
(=) Excess Retained per Share	259.68	295.32	319.08
LTM Dividend per Share	120.52	120.52	120.52
(+) Excess Retained per Share	259.68	295.32	319.08
(=) Adjusted Dividend	380.20	415.84	439.60
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$46,970.92	$88,573.73	$94,514.29
Upside / Downside	824.62%	1,643.58%	1,760.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	23,084.00	24,584.46	26,182.45	27,884.31	29,696.79	31,627.08	32,575.89
Payout Ratio	25.36%	38.29%	51.22%	64.14%	77.07%	90.00%	92.50%
Projected Dividends (M)	5,854.00	9,412.81	13,409.53	17,886.06	22,887.88	28,464.37	30,132.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	8,767.35	8,850.46	8,933.56
Year 2 PV (M)	11,633.55	11,855.13	12,078.81
Year 3 PV (M)	14,453.15	14,868.05	15,290.81
Year 4 PV (M)	17,226.72	17,889.21	18,570.63
Year 5 PV (M)	19,954.82	20,918.65	21,919.36
PV of Terminal Value (M)	629,836.95	660,258.31	691,843.96
Equity Value (M)	701,872.54	734,639.80	768,637.13
Shares Outstanding (M)	48.57	48.57	48.57
Fair Value	$14,449.89	$15,124.49	$15,824.41
Upside / Downside	184.45%	197.73%	211.50%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Starts Corporation Inc. (8850.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener