DDM Analysis: 4819.T

Valuation Snapshot

Stable Growth	$624.80 - $953.17	$778.56
Multi-Stage	$1,366.69 - $1,501.55	$1,432.81
Blended Fair Value	$1,105.69
Current Price	$3,615.00
Upside	-69.41%
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	8.00%	23.26%	41.22	37.08	35.84	32.08	38.04	28.05	23.35	20.52	30.63	25.57
YoY Growth	-	-	11.15%	3.46%	11.74%	-15.68%	35.61%	20.13%	13.79%	-33.01%	19.81%	402.19%
Dividend Yield	-	-	0.87%	1.49%	0.93%	0.87%	0.76%	0.82%	0.65%	0.48%	1.45%	1.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,232.00
(-) Cash Dividends Paid (M)	2,428.00
(=) Cash Retained (M)	804.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	646.40	404.00	242.40
Cash Retained (M)	804.00	804.00	804.00
(-) Cash Required (M)	-646.40	-404.00	-242.40
(=) Excess Retained (M)	157.60	400.00	561.60
(/) Shares Outstanding (M)	45.95	45.95	45.95
(=) Excess Retained per Share	3.43	8.70	12.22
LTM Dividend per Share	52.84	52.84	52.84
(+) Excess Retained per Share	3.43	8.70	12.22
(=) Adjusted Dividend	56.27	61.54	65.06
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$624.80	$778.56	$953.17
Upside / Downside	-82.72%	-78.46%	-73.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,232.00	3,199.68	3,167.68	3,136.01	3,104.65	3,073.60	3,165.81
Payout Ratio	75.12%	78.10%	81.07%	84.05%	87.02%	90.00%	92.50%
Projected Dividends (M)	2,428.00	2,498.92	2,568.18	2,635.80	2,701.81	2,766.24	2,928.37

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	2,315.63	2,339.25	2,362.88
Year 2 PV (M)	2,205.25	2,250.48	2,296.18
Year 3 PV (M)	2,097.30	2,162.16	2,228.35
Year 4 PV (M)	1,992.14	2,074.70	2,159.81
Year 5 PV (M)	1,890.04	1,988.46	2,090.93
PV of Terminal Value (M)	52,303.00	55,026.54	57,862.37
Equity Value (M)	62,803.35	65,841.60	69,000.52
Shares Outstanding (M)	45.95	45.95	45.95
Fair Value	$1,366.69	$1,432.81	$1,501.55
Upside / Downside	-62.19%	-60.36%	-58.46%

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

Digital Garage, Inc. (4819.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener