DDM Analysis: 6752.T

Valuation Snapshot

Stable Growth	$2,950.42 - $7,323.58	$4,418.59
Multi-Stage	$3,621.00 - $3,973.10	$3,793.72
Blended Fair Value	$4,106.16
Current Price	$1,610.00
Upside	155.04%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.58%	9.00%	37.50	32.49	29.99	24.99	24.98	29.97	34.97	24.98	24.85	19.84
YoY Growth	-	-	15.40%	8.34%	20.02%	0.02%	-16.65%	-14.28%	40.00%	0.49%	25.26%	25.25%
Dividend Yield	-	-	2.41%	2.47%	1.71%	2.28%	1.94%	3.19%	3.79%	1.67%	1.63%	2.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	319,700.00
(-) Cash Dividends Paid (M)	112,061.00
(=) Cash Retained (M)	207,639.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	63,940.00	39,962.50	23,977.50
Cash Retained (M)	207,639.00	207,639.00	207,639.00
(-) Cash Required (M)	-63,940.00	-39,962.50	-23,977.50
(=) Excess Retained (M)	143,699.00	167,676.50	183,661.50
(/) Shares Outstanding (M)	2,334.70	2,334.70	2,334.70
(=) Excess Retained per Share	61.55	71.82	78.67
LTM Dividend per Share	48.00	48.00	48.00
(+) Excess Retained per Share	61.55	71.82	78.67
(=) Adjusted Dividend	109.55	119.82	126.66
WACC / Discount Rate	6.39%	6.39%	6.39%
Growth Rate	2.58%	3.58%	4.58%
Fair Value	$2,950.42	$4,418.59	$7,323.58
Upside / Downside	83.26%	174.45%	354.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	319,700.00	331,146.88	343,003.61	355,284.88	368,005.87	381,182.34	392,617.81
Payout Ratio	35.05%	46.04%	57.03%	68.02%	79.01%	90.00%	92.50%
Projected Dividends (M)	112,061.00	152,465.12	195,618.92	241,667.51	290,762.86	343,064.11	363,171.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.39%	6.39%	6.39%
Growth Rate	2.58%	3.58%	4.58%
Year 1 PV (M)	141,925.19	143,308.74	144,692.29
Year 2 PV (M)	169,507.47	172,828.45	176,181.64
Year 3 PV (M)	194,932.95	200,689.58	206,558.45
Year 4 PV (M)	218,320.70	226,959.15	235,851.44
Year 5 PV (M)	239,784.05	251,701.75	264,088.68
PV of Terminal Value (M)	7,489,471.54	7,861,712.02	8,248,608.36
Equity Value (M)	8,453,941.91	8,857,199.69	9,275,980.86
Shares Outstanding (M)	2,334.70	2,334.70	2,334.70
Fair Value	$3,621.00	$3,793.72	$3,973.10
Upside / Downside	124.91%	135.64%	146.78%

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

Panasonic Holdings Corporation (6752.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener