DDM Analysis: 6632.T

Valuation Snapshot

Stable Growth	$19,852.29 - $23,400.29	$21,924.43
Multi-Stage	$12,592.89 - $13,853.86	$13,211.31
Blended Fair Value	$17,567.87
Current Price	$1,155.00
Upside	1,421.03%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	21.13%	0.00%	16.96	12.98	6.48	5.42	5.42	6.50	5.51	4.59	4.59	4.59
YoY Growth	-	-	30.70%	100.10%	19.66%	0.00%	-16.68%	18.01%	20.03%	0.00%	0.14%	0.00%
Dividend Yield	-	-	1.47%	1.44%	1.31%	3.06%	2.29%	3.99%	2.15%	1.46%	1.37%	2.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	18,220.00
(-) Cash Dividends Paid (M)	2,234.00
(=) Cash Retained (M)	15,986.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,644.00	2,277.50	1,366.50
Cash Retained (M)	15,986.00	15,986.00	15,986.00
(-) Cash Required (M)	-3,644.00	-2,277.50	-1,366.50
(=) Excess Retained (M)	12,342.00	13,708.50	14,619.50
(/) Shares Outstanding (M)	151.13	151.13	151.13
(=) Excess Retained per Share	81.67	90.71	96.74
LTM Dividend per Share	14.78	14.78	14.78
(+) Excess Retained per Share	81.67	90.71	96.74
(=) Adjusted Dividend	96.45	105.49	111.52
WACC / Discount Rate	1.65%	1.65%	1.65%
Growth Rate	2.92%	3.92%	4.92%
Fair Value	$19,852.29	$21,924.43	$23,400.29
Upside / Downside	1,618.81%	1,798.22%	1,926.00%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	18,220.00	18,933.57	19,675.08	20,445.63	21,246.36	22,078.45	22,740.80
Payout Ratio	12.26%	27.81%	43.36%	58.90%	74.45%	90.00%	92.50%
Projected Dividends (M)	2,234.00	5,265.24	8,530.47	12,043.40	15,818.39	19,870.60	21,035.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.65%	1.65%	1.65%
Growth Rate	2.92%	3.92%	4.92%
Year 1 PV (M)	5,130.08	5,179.93	5,229.78
Year 2 PV (M)	8,098.16	8,256.29	8,415.96
Year 3 PV (M)	11,139.57	11,467.45	11,801.71
Year 4 PV (M)	14,255.69	14,817.89	15,396.55
Year 5 PV (M)	17,447.91	18,312.22	19,210.45
PV of Terminal Value (M)	1,847,055.59	1,938,552.21	2,033,639.37
Equity Value (M)	1,903,127.00	1,996,585.99	2,093,693.81
Shares Outstanding (M)	151.13	151.13	151.13
Fair Value	$12,592.89	$13,211.31	$13,853.86
Upside / Downside	990.29%	1,043.84%	1,099.47%

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

JVCKENWOOD Corporation (6632.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener