DDM Analysis: 6442.TW

Valuation Snapshot

Stable Growth	$3,250.81 - $3,830.00	$3,589.27
Multi-Stage	$2,489.12 - $2,731.45	$2,608.03
Blended Fair Value	$3,098.65
Current Price	$793.00
Upside	290.75%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.91%	11.39%	2.07	1.81	1.04	0.86	1.17	1.29	1.72	2.84	2.58	1.56
YoY Growth	-	-	14.03%	75.00%	20.00%	-26.47%	-8.92%	-25.00%	-39.39%	10.00%	65.00%	122.22%
Dividend Yield	-	-	0.50%	1.31%	1.95%	2.42%	3.75%	4.11%	4.28%	7.89%	5.66%	2.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,479.35
(-) Cash Dividends Paid (M)	653.60
(=) Cash Retained (M)	825.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	295.87	184.92	110.95
Cash Retained (M)	825.75	825.75	825.75
(-) Cash Required (M)	-295.87	-184.92	-110.95
(=) Excess Retained (M)	529.88	640.83	714.80
(/) Shares Outstanding (M)	76.82	76.82	76.82
(=) Excess Retained per Share	6.90	8.34	9.31
LTM Dividend per Share	8.51	8.51	8.51
(+) Excess Retained per Share	6.90	8.34	9.31
(=) Adjusted Dividend	15.41	16.85	17.81
WACC / Discount Rate	-0.07%	-0.07%	-0.07%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$3,250.81	$3,589.27	$3,830.00
Upside / Downside	309.94%	352.62%	382.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,479.35	1,575.51	1,677.92	1,786.98	1,903.14	2,026.84	2,087.65
Payout Ratio	44.18%	53.35%	62.51%	71.67%	80.84%	90.00%	92.50%
Projected Dividends (M)	653.60	840.46	1,048.85	1,280.78	1,538.43	1,824.16	1,931.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.07%	-0.07%	-0.07%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	833.16	841.05	848.95
Year 2 PV (M)	1,030.70	1,050.33	1,070.15
Year 3 PV (M)	1,247.68	1,283.50	1,319.99
Year 4 PV (M)	1,485.65	1,542.78	1,601.55
Year 5 PV (M)	1,746.27	1,830.61	1,918.19
PV of Terminal Value (M)	184,861.70	193,790.59	203,061.21
Equity Value (M)	191,205.15	200,338.86	209,820.03
Shares Outstanding (M)	76.82	76.82	76.82
Fair Value	$2,489.12	$2,608.03	$2,731.45
Upside / Downside	213.89%	228.88%	244.45%

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

EZconn Corporation (6442.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener