DDM Analysis: 6508.T

Valuation Snapshot

Stable Growth	$32,969.25 - $80,746.27	$75,671.08
Multi-Stage	$11,704.93 - $12,814.04	$12,249.28
Blended Fair Value	$43,960.18
Current Price	$5,890.00
Upside	646.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.18%	10.96%	84.89	46.97	53.01	53.01	44.99	49.97	45.01	39.99	39.99	54.91
YoY Growth	-	-	80.71%	-11.39%	0.00%	17.83%	-9.97%	11.02%	12.57%	0.00%	-27.18%	83.03%
Dividend Yield	-	-	1.56%	1.28%	2.65%	2.66%	2.04%	2.86%	2.54%	2.00%	2.08%	3.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	18,419.00
(-) Cash Dividends Paid (M)	5,570.00
(=) Cash Retained (M)	12,849.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,683.80	2,302.38	1,381.43
Cash Retained (M)	12,849.00	12,849.00	12,849.00
(-) Cash Required (M)	-3,683.80	-2,302.38	-1,381.43
(=) Excess Retained (M)	9,165.20	10,546.63	11,467.58
(/) Shares Outstanding (M)	45.37	45.37	45.37
(=) Excess Retained per Share	202.03	232.48	252.78
LTM Dividend per Share	122.78	122.78	122.78
(+) Excess Retained per Share	202.03	232.48	252.78
(=) Adjusted Dividend	324.81	355.26	375.56
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$32,969.25	$75,671.08	$80,746.27
Upside / Downside	459.75%	1,184.74%	1,270.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	18,419.00	19,616.24	20,891.29	22,249.22	23,695.42	25,235.63	25,992.70
Payout Ratio	30.24%	42.19%	54.14%	66.10%	78.05%	90.00%	92.50%
Projected Dividends (M)	5,570.00	8,276.56	11,311.44	14,705.89	18,493.83	22,712.06	24,043.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	7,695.60	7,768.55	7,841.49
Year 2 PV (M)	9,779.20	9,965.47	10,153.49
Year 3 PV (M)	11,821.41	12,160.76	12,506.55
Year 4 PV (M)	13,822.85	14,354.44	14,901.21
Year 5 PV (M)	15,784.11	16,546.48	17,338.04
PV of Terminal Value (M)	472,094.41	494,896.74	518,571.78
Equity Value (M)	530,997.58	555,692.44	581,312.56
Shares Outstanding (M)	45.37	45.37	45.37
Fair Value	$11,704.93	$12,249.28	$12,814.04
Upside / Downside	98.73%	107.97%	117.56%

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

Meidensha Corporation (6508.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener