DDM Analysis: 2440.T

Valuation Snapshot

Stable Growth	$3.36 - $4.27	$3.85
Multi-Stage	$8.10 - $9.02	$8.55
Blended Fair Value	$6.20
Current Price	$221.00
Upside	-97.20%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-19.90%	-20.16%	1.91	2.70	0.83	0.00	3.31	5.79	22.28	36.29	36.14	27.32
YoY Growth	-	-	-29.41%	225.80%	21,541.47%	-99.88%	-42.79%	-74.01%	-38.61%	0.41%	32.28%	50.70%
Dividend Yield	-	-	0.75%	0.88%	0.24%	0.00%	0.61%	0.78%	3.31%	4.00%	1.98%	0.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	92.08
(-) Cash Dividends Paid (M)	54.00
(=) Cash Retained (M)	38.08

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18.42	11.51	6.91
Cash Retained (M)	38.08	38.08	38.08
(-) Cash Required (M)	-18.42	-11.51	-6.91
(=) Excess Retained (M)	19.66	26.57	31.17
(/) Shares Outstanding (M)	56.57	56.57	56.57
(=) Excess Retained per Share	0.35	0.47	0.55
LTM Dividend per Share	0.95	0.95	0.95
(+) Excess Retained per Share	0.35	0.47	0.55
(=) Adjusted Dividend	1.30	1.42	1.51
WACC / Discount Rate	8.37%	8.37%	8.37%
Growth Rate	-21.90%	-20.90%	-19.90%
Fair Value	$3.36	$3.85	$4.27
Upside / Downside	-98.48%	-98.26%	-98.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	92.08	72.84	57.61	45.57	36.05	28.52	29.37
Payout Ratio	58.64%	64.92%	71.19%	77.46%	83.73%	90.00%	92.50%
Projected Dividends (M)	54.00	47.28	41.01	35.30	30.18	25.66	27.17

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.37%	8.37%	8.37%
Growth Rate	-21.90%	-20.90%	-19.90%
Year 1 PV (M)	43.08	43.63	44.18
Year 2 PV (M)	34.04	34.92	35.81
Year 3 PV (M)	26.70	27.73	28.80
Year 4 PV (M)	20.80	21.88	23.01
Year 5 PV (M)	16.11	17.17	18.28
PV of Terminal Value (M)	317.34	338.18	360.10
Equity Value (M)	458.06	483.51	510.18
Shares Outstanding (M)	56.57	56.57	56.57
Fair Value	$8.10	$8.55	$9.02
Upside / Downside	-96.34%	-96.13%	-95.92%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Gurunavi, Inc. (2440.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener