DDM Analysis: 7280.T

Valuation Snapshot

Stable Growth	$34,108.32 - $40,211.60	$37,671.99
Multi-Stage	$24,906.37 - $27,427.95	$26,142.77
Blended Fair Value	$31,907.38
Current Price	$829.00
Upside	3,748.90%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.93%	9.26%	15.31	12.95	23.55	7.94	0.00	12.63	12.63	11.84	14.20	11.04
YoY Growth	-	-	18.26%	-45.02%	196.67%	0.00%	-100.00%	0.00%	6.71%	-16.65%	28.59%	74.86%
Dividend Yield	-	-	1.85%	1.15%	2.91%	1.98%	0.00%	2.73%	1.87%	1.33%	0.69%	1.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11,858.00
(-) Cash Dividends Paid (M)	1,039.00
(=) Cash Retained (M)	10,819.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,371.60	1,482.25	889.35
Cash Retained (M)	10,819.00	10,819.00	10,819.00
(-) Cash Required (M)	-2,371.60	-1,482.25	-889.35
(=) Excess Retained (M)	8,447.40	9,336.75	9,929.65
(/) Shares Outstanding (M)	56.70	56.70	56.70
(=) Excess Retained per Share	148.99	164.68	175.14
LTM Dividend per Share	18.33	18.33	18.33
(+) Excess Retained per Share	148.99	164.68	175.14
(=) Adjusted Dividend	167.32	183.01	193.46
WACC / Discount Rate	-1.97%	-1.97%	-1.97%
Growth Rate	1.93%	2.93%	3.93%
Fair Value	$34,108.32	$37,671.99	$40,211.60
Upside / Downside	4,014.39%	4,444.27%	4,750.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11,858.00	12,204.88	12,561.91	12,929.39	13,307.62	13,696.90	14,107.81
Payout Ratio	8.76%	25.01%	41.26%	57.50%	73.75%	90.00%	92.50%
Projected Dividends (M)	1,039.00	3,052.39	5,182.70	7,435.02	9,814.69	12,327.21	13,049.73

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-1.97%	-1.97%	-1.97%
Growth Rate	1.93%	2.93%	3.93%
Year 1 PV (M)	3,083.51	3,113.77	3,144.02
Year 2 PV (M)	5,288.91	5,393.20	5,498.51
Year 3 PV (M)	7,664.76	7,892.58	8,124.87
Year 4 PV (M)	10,221.11	10,628.17	11,047.28
Year 5 PV (M)	12,968.57	13,617.35	14,291.85
PV of Terminal Value (M)	1,372,866.92	1,441,548.15	1,512,951.05
Equity Value (M)	1,412,093.78	1,482,193.23	1,555,057.57
Shares Outstanding (M)	56.70	56.70	56.70
Fair Value	$24,906.37	$26,142.77	$27,427.95
Upside / Downside	2,904.39%	3,053.53%	3,208.56%

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

Mitsuba Corporation (7280.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener