DDM Analysis: 2729.TWO

Valuation Snapshot

Stable Growth	$154.70 - $337.97	$221.95
Multi-Stage	$202.84 - $222.00	$212.24
Blended Fair Value	$217.09
Current Price	$188.50
Upside	15.17%
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	2.37%	5.80%	8.68	2.64	2.23	8.10	5.67	7.72	7.15	6.58	6.02	5.67
YoY Growth	-	-	228.57%	18.22%	-72.41%	42.68%	-26.47%	7.94%	8.62%	9.43%	6.00%	14.94%
Dividend Yield	-	-	4.89%	1.34%	1.33%	6.93%	4.07%	7.29%	5.08%	5.31%	4.64%	4.49%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	336.33
(-) Cash Dividends Paid (M)	313.02
(=) Cash Retained (M)	23.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	67.27	42.04	25.22
Cash Retained (M)	23.30	23.30	23.30
(-) Cash Required (M)	-67.27	-42.04	-25.22
(=) Excess Retained (M)	-43.96	-18.74	-1.92
(/) Shares Outstanding (M)	41.00	41.00	41.00
(=) Excess Retained per Share	-1.07	-0.46	-0.05
LTM Dividend per Share	7.63	7.63	7.63
(+) Excess Retained per Share	-1.07	-0.46	-0.05
(=) Adjusted Dividend	6.56	7.18	7.59
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	2.40%	3.40%	4.40%
Fair Value	$154.70	$221.95	$337.97
Upside / Downside	-17.93%	17.74%	79.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	336.33	347.75	359.57	371.78	384.41	397.47	409.40
Payout Ratio	93.07%	92.46%	91.84%	91.23%	90.61%	90.00%	92.50%
Projected Dividends (M)	313.02	321.52	330.24	339.17	348.33	357.72	378.69

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	2.40%	3.40%	4.40%
Year 1 PV (M)	298.30	301.22	304.13
Year 2 PV (M)	284.26	289.84	295.48
Year 3 PV (M)	270.87	278.88	287.05
Year 4 PV (M)	258.10	268.33	278.86
Year 5 PV (M)	245.92	258.16	270.89
PV of Terminal Value (M)	6,958.59	7,305.07	7,665.22
Equity Value (M)	8,316.04	8,701.50	9,101.63
Shares Outstanding (M)	41.00	41.00	41.00
Fair Value	$202.84	$212.24	$222.00
Upside / Downside	7.60%	12.59%	17.77%

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

Analysis Mode

Ticker

Industry

Sector

TTFB Company Limited (2729.TWO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener