DDM Analysis: 6448.T

Valuation Snapshot

Stable Growth	$10,495.75 - $42,363.00	$27,852.38
Multi-Stage	$6,465.21 - $7,080.57	$6,767.19
Blended Fair Value	$17,309.78
Current Price	$2,478.50
Upside	598.40%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	10.42%	13.71%	100.27	68.17	68.52	64.17	58.03	61.07	61.06	48.84	36.62	33.57
YoY Growth	-	-	47.08%	-0.51%	6.79%	10.57%	-4.98%	0.03%	25.02%	33.35%	9.09%	21.02%
Dividend Yield	-	-	4.03%	2.35%	3.26%	2.69%	2.62%	3.14%	2.92%	2.23%	1.41%	3.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	54,902.00
(-) Cash Dividends Paid (M)	25,625.00
(=) Cash Retained (M)	29,277.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,980.40	6,862.75	4,117.65
Cash Retained (M)	29,277.00	29,277.00	29,277.00
(-) Cash Required (M)	-10,980.40	-6,862.75	-4,117.65
(=) Excess Retained (M)	18,296.60	22,414.25	25,159.35
(/) Shares Outstanding (M)	255.54	255.54	255.54
(=) Excess Retained per Share	71.60	87.71	98.45
LTM Dividend per Share	100.28	100.28	100.28
(+) Excess Retained per Share	71.60	87.71	98.45
(=) Adjusted Dividend	171.87	187.99	198.73
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	4.58%	5.58%	6.58%
Fair Value	$10,495.75	$27,852.38	$42,363.00
Upside / Downside	323.47%	1,023.76%	1,609.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	54,902.00	57,967.85	61,204.91	64,622.73	68,231.41	72,041.60	74,202.85
Payout Ratio	46.67%	55.34%	64.00%	72.67%	81.33%	90.00%	92.50%
Projected Dividends (M)	25,625.00	32,078.98	39,173.86	46,961.10	55,495.89	64,837.44	68,637.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	4.58%	5.58%	6.58%
Year 1 PV (M)	29,892.85	30,178.67	30,464.50
Year 2 PV (M)	34,016.51	34,670.13	35,329.97
Year 3 PV (M)	37,999.54	39,100.01	40,221.53
Year 4 PV (M)	41,845.39	43,468.94	45,139.28
Year 5 PV (M)	45,557.45	47,777.53	50,083.33
PV of Terminal Value (M)	1,462,834.77	1,534,120.75	1,608,159.13
Equity Value (M)	1,652,146.51	1,729,316.04	1,809,397.73
Shares Outstanding (M)	255.54	255.54	255.54
Fair Value	$6,465.21	$6,767.19	$7,080.57
Upside / Downside	160.85%	173.04%	185.68%

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

Brother Industries, Ltd. (6448.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener