DDM Analysis: 4088.T

Valuation Snapshot

Stable Growth	$18,849.34 - $43,797.47	$41,044.64
Multi-Stage	$6,462.31 - $7,074.34	$6,762.70
Blended Fair Value	$23,903.67
Current Price	$2,153.00
Upside	1,010.25%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	13.49%	11.06%	65.99	61.97	56.94	48.93	45.69	35.06	34.35	31.75	23.95	24.81
YoY Growth	-	-	6.49%	8.83%	16.36%	7.11%	30.32%	2.05%	8.20%	32.58%	-3.45%	7.27%
Dividend Yield	-	-	3.07%	2.85%	2.86%	2.87%	2.67%	2.30%	1.86%	1.56%	1.16%	1.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	50,437.00
(-) Cash Dividends Paid (M)	16,608.00
(=) Cash Retained (M)	33,829.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,087.40	6,304.63	3,782.78
Cash Retained (M)	33,829.00	33,829.00	33,829.00
(-) Cash Required (M)	-10,087.40	-6,304.63	-3,782.78
(=) Excess Retained (M)	23,741.60	27,524.38	30,046.23
(/) Shares Outstanding (M)	229.02	229.02	229.02
(=) Excess Retained per Share	103.66	120.18	131.19
LTM Dividend per Share	72.52	72.52	72.52
(+) Excess Retained per Share	103.66	120.18	131.19
(=) Adjusted Dividend	176.18	192.70	203.71
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$18,849.34	$41,044.64	$43,797.47
Upside / Downside	775.49%	1,806.39%	1,934.25%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	50,437.00	53,715.41	57,206.91	60,925.36	64,885.50	69,103.06	71,176.15
Payout Ratio	32.93%	44.34%	55.76%	67.17%	78.59%	90.00%	92.50%
Projected Dividends (M)	16,608.00	23,818.79	31,896.81	40,924.34	50,990.69	62,192.75	65,837.94

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	22,157.95	22,367.98	22,578.01
Year 2 PV (M)	27,603.70	28,129.47	28,660.20
Year 3 PV (M)	32,946.68	33,892.46	34,856.17
Year 4 PV (M)	38,188.34	39,656.96	41,167.53
Year 5 PV (M)	43,330.10	45,422.96	47,595.92
PV of Terminal Value (M)	1,315,794.35	1,379,347.71	1,445,333.41
Equity Value (M)	1,480,021.13	1,548,817.55	1,620,191.25
Shares Outstanding (M)	229.02	229.02	229.02
Fair Value	$6,462.31	$6,762.70	$7,074.34
Upside / Downside	200.15%	214.11%	228.58%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Air Water Inc. (4088.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener