DDM Analysis: 6902.T

Valuation Snapshot

Stable Growth	$11,494.85 - $28,104.42	$26,337.95
Multi-Stage	$4,118.12 - $4,505.97	$4,308.49
Blended Fair Value	$15,323.22
Current Price	$1,950.50
Upside	685.60%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	10.72%	7.98%	63.15	51.09	46.46	40.54	37.96	37.96	36.86	34.23	33.24	34.28
YoY Growth	-	-	23.59%	9.98%	14.60%	6.80%	0.00%	2.98%	7.68%	2.99%	-3.04%	17.02%
Dividend Yield	-	-	3.24%	2.02%	1.93%	2.25%	2.00%	3.61%	3.18%	2.53%	2.80%	3.83%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	403,890.00
(-) Cash Dividends Paid (M)	183,308.00
(=) Cash Retained (M)	220,582.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	80,778.00	50,486.25	30,291.75
Cash Retained (M)	220,582.00	220,582.00	220,582.00
(-) Cash Required (M)	-80,778.00	-50,486.25	-30,291.75
(=) Excess Retained (M)	139,804.00	170,095.75	190,290.25
(/) Shares Outstanding (M)	2,858.04	2,858.04	2,858.04
(=) Excess Retained per Share	48.92	59.51	66.58
LTM Dividend per Share	64.14	64.14	64.14
(+) Excess Retained per Share	48.92	59.51	66.58
(=) Adjusted Dividend	113.05	123.65	130.72
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$11,494.85	$26,337.95	$28,104.42
Upside / Downside	489.33%	1,250.32%	1,340.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	403,890.00	430,142.85	458,102.14	487,878.77	519,590.89	553,364.30	569,965.23
Payout Ratio	45.39%	54.31%	63.23%	72.15%	81.08%	90.00%	92.50%
Projected Dividends (M)	183,308.00	233,604.13	289,664.28	352,025.27	421,269.36	498,027.87	527,217.84

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)	217,210.30	219,269.17	221,328.04
Year 2 PV (M)	250,434.85	255,204.93	260,020.01
Year 3 PV (M)	282,991.62	291,115.29	299,392.96
Year 4 PV (M)	314,890.47	327,000.26	339,456.03
Year 5 PV (M)	346,141.12	362,859.87	380,218.48
PV of Terminal Value (M)	10,358,095.98	10,858,395.89	11,377,843.45
Equity Value (M)	11,769,764.33	12,313,845.41	12,878,258.97
Shares Outstanding (M)	2,858.04	2,858.04	2,858.04
Fair Value	$4,118.12	$4,308.49	$4,505.97
Upside / Downside	111.13%	120.89%	131.02%

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

Analysis Mode

Ticker

Industry

Sector

DENSO Corporation (6902.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener