DDM Analysis: 6445.T

Valuation Snapshot

Stable Growth	$609.97 - $1,061.81	$803.39
Multi-Stage	$2,155.17 - $2,378.44	$2,264.59
Blended Fair Value	$1,533.99
Current Price	$1,120.00
Upside	36.96%
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	20.73%	0.00%	40.80	26.72	26.77	42.57	16.02	15.91	10.59	10.53	0.00	0.00
YoY Growth	-	-	52.70%	-0.21%	-37.11%	165.74%	0.70%	50.26%	0.53%	0.00%	0.00%	0.00%
Dividend Yield	-	-	3.64%	3.86%	4.35%	5.95%	2.12%	3.50%	2.32%	1.49%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	867.00
(-) Cash Dividends Paid (M)	228.00
(=) Cash Retained (M)	639.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	173.40	108.38	65.03
Cash Retained (M)	639.00	639.00	639.00
(-) Cash Required (M)	-173.40	-108.38	-65.03
(=) Excess Retained (M)	465.60	530.63	573.98
(/) Shares Outstanding (M)	18.04	18.04	18.04
(=) Excess Retained per Share	25.81	29.41	31.82
LTM Dividend per Share	12.64	12.64	12.64
(+) Excess Retained per Share	25.81	29.41	31.82
(=) Adjusted Dividend	38.45	42.05	44.45
WACC / Discount Rate	4.66%	4.66%	4.66%
Growth Rate	-1.54%	-0.54%	0.46%
Fair Value	$609.97	$803.39	$1,061.81
Upside / Downside	-45.54%	-28.27%	-5.20%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	867.00	862.29	857.61	852.95	848.32	843.71	869.02
Payout Ratio	26.30%	39.04%	51.78%	64.52%	77.26%	90.00%	92.50%
Projected Dividends (M)	228.00	336.62	444.06	550.32	655.41	759.34	803.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.66%	4.66%	4.66%
Growth Rate	-1.54%	-0.54%	0.46%
Year 1 PV (M)	318.39	321.63	324.86
Year 2 PV (M)	397.26	405.37	413.57
Year 3 PV (M)	465.66	480.00	494.62
Year 4 PV (M)	524.55	546.19	568.49
Year 5 PV (M)	574.83	604.62	635.63
PV of Terminal Value (M)	36,600.78	38,497.64	40,472.34
Equity Value (M)	38,881.48	40,855.45	42,909.52
Shares Outstanding (M)	18.04	18.04	18.04
Fair Value	$2,155.17	$2,264.59	$2,378.44
Upside / Downside	92.43%	102.20%	112.36%

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

JANOME Corporation (6445.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener