DDM Analysis: 7989.T

Valuation Snapshot

Stable Growth	$1,691.15 - $2,727.05	$2,158.08
Multi-Stage	$3,482.81 - $3,832.83	$3,654.40
Blended Fair Value	$2,906.24
Current Price	$1,950.00
Upside	49.04%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.30%	13.70%	35.04	31.42	29.09	28.02	27.04	27.06	14.61	14.49	14.47	9.69
YoY Growth	-	-	11.52%	7.99%	3.82%	3.61%	-0.05%	85.24%	0.78%	0.15%	49.37%	-0.16%
Dividend Yield	-	-	2.31%	2.14%	2.17%	2.63%	1.96%	2.49%	1.21%	0.94%	1.60%	1.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,192.67
(-) Cash Dividends Paid (M)	1,054.10
(=) Cash Retained (M)	2,138.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	638.53	399.08	239.45
Cash Retained (M)	2,138.57	2,138.57	2,138.57
(-) Cash Required (M)	-638.53	-399.08	-239.45
(=) Excess Retained (M)	1,500.03	1,739.48	1,899.11
(/) Shares Outstanding (M)	20.07	20.07	20.07
(=) Excess Retained per Share	74.74	86.67	94.62
LTM Dividend per Share	52.52	52.52	52.52
(+) Excess Retained per Share	74.74	86.67	94.62
(=) Adjusted Dividend	127.26	139.19	147.14
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	-1.00%	0.00%	1.00%
Fair Value	$1,691.15	$2,158.08	$2,727.05
Upside / Downside	-13.27%	10.67%	39.85%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,192.67	3,192.52	3,192.37	3,192.21	3,192.06	3,191.91	3,287.67
Payout Ratio	33.02%	44.41%	55.81%	67.21%	78.60%	90.00%	92.50%
Projected Dividends (M)	1,054.10	1,417.90	1,781.65	2,145.38	2,509.06	2,872.72	3,041.09

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	-1.00%	0.00%	1.00%
Year 1 PV (M)	1,318.73	1,332.05	1,345.37
Year 2 PV (M)	1,541.15	1,572.45	1,604.05
Year 3 PV (M)	1,725.99	1,778.82	1,832.72
Year 4 PV (M)	1,877.40	1,954.42	2,033.78
Year 5 PV (M)	1,999.17	2,102.20	2,209.44
PV of Terminal Value (M)	61,438.88	64,605.34	67,901.02
Equity Value (M)	69,901.32	73,345.27	76,926.38
Shares Outstanding (M)	20.07	20.07	20.07
Fair Value	$3,482.81	$3,654.40	$3,832.83
Upside / Downside	78.61%	87.41%	96.56%

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

Ticker

Industry

Sector

Tachikawa Corporation (7989.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener