DDM Analysis: 7270.T

Valuation Snapshot

Stable Growth	$8,153.25 - $18,132.81	$11,770.26
Multi-Stage	$8,900.80 - $9,757.72	$9,321.23
Blended Fair Value	$10,545.74
Current Price	$2,515.50
Upside	319.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-6.55%	4.66%	107.20	88.88	68.97	58.52	58.54	150.45	150.46	150.38	151.90	115.78
YoY Growth	-	-	20.61%	28.87%	17.85%	-0.03%	-61.09%	-0.01%	0.05%	-1.00%	31.20%	70.26%
Dividend Yield	-	-	4.26%	2.62%	2.55%	2.43%	2.67%	6.71%	5.50%	4.66%	4.01%	3.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	308,904.00
(-) Cash Dividends Paid (M)	83,915.00
(=) Cash Retained (M)	224,989.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	61,780.80	38,613.00	23,167.80
Cash Retained (M)	224,989.00	224,989.00	224,989.00
(-) Cash Required (M)	-61,780.80	-38,613.00	-23,167.80
(=) Excess Retained (M)	163,208.20	186,376.00	201,821.20
(/) Shares Outstanding (M)	733.63	733.63	733.63
(=) Excess Retained per Share	222.47	254.05	275.10
LTM Dividend per Share	114.38	114.38	114.38
(+) Excess Retained per Share	222.47	254.05	275.10
(=) Adjusted Dividend	336.85	368.43	389.48
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	3.00%	4.00%	5.00%
Fair Value	$8,153.25	$11,770.26	$18,132.81
Upside / Downside	224.12%	367.91%	620.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	308,904.00	321,245.95	334,081.00	347,428.87	361,310.04	375,745.81	387,018.18
Payout Ratio	27.17%	39.73%	52.30%	64.87%	77.43%	90.00%	92.50%
Projected Dividends (M)	83,915.00	127,638.46	174,721.82	225,363.76	279,773.49	338,171.23	357,991.82

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	3.00%	4.00%	5.00%
Year 1 PV (M)	117,865.12	119,009.49	120,153.87
Year 2 PV (M)	148,989.15	151,896.31	154,831.57
Year 3 PV (M)	177,457.89	182,677.15	187,997.75
Year 4 PV (M)	203,433.06	211,449.54	219,700.64
Year 5 PV (M)	227,067.71	238,307.05	249,987.10
PV of Terminal Value (M)	5,655,043.76	5,934,955.62	6,225,843.36
Equity Value (M)	6,529,856.69	6,838,295.16	7,158,514.28
Shares Outstanding (M)	733.63	733.63	733.63
Fair Value	$8,900.80	$9,321.23	$9,757.72
Upside / Downside	253.84%	270.55%	287.90%

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

Subaru Corporation (7270.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener