DDM Analysis: 6503.T

Valuation Snapshot

Stable Growth	$2,181.87 - $3,572.46	$2,802.06
Multi-Stage	$2,483.36 - $2,718.04	$2,598.52
Blended Fair Value	$2,700.29
Current Price	$3,111.00
Upside	-13.20%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.97%	9.28%	50.29	46.74	40.75	41.32	37.26	41.40	41.40	33.12	27.94	27.94
YoY Growth	-	-	7.60%	14.70%	-1.40%	10.92%	-10.00%	0.00%	25.00%	18.52%	0.00%	35.00%
Dividend Yield	-	-	1.62%	1.83%	2.01%	2.85%	2.31%	2.96%	2.80%	2.25%	1.73%	2.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	394,787.00
(-) Cash Dividends Paid (M)	103,932.00
(=) Cash Retained (M)	290,855.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	78,957.40	49,348.38	29,609.03
Cash Retained (M)	290,855.00	290,855.00	290,855.00
(-) Cash Required (M)	-78,957.40	-49,348.38	-29,609.03
(=) Excess Retained (M)	211,897.60	241,506.63	261,245.98
(/) Shares Outstanding (M)	2,074.36	2,074.36	2,074.36
(=) Excess Retained per Share	102.15	116.42	125.94
LTM Dividend per Share	50.10	50.10	50.10
(+) Excess Retained per Share	102.15	116.42	125.94
(=) Adjusted Dividend	152.25	166.53	176.04
WACC / Discount Rate	9.49%	9.49%	9.49%
Growth Rate	2.35%	3.35%	4.35%
Fair Value	$2,181.87	$2,802.06	$3,572.46
Upside / Downside	-29.87%	-9.93%	14.83%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	394,787.00	408,018.49	421,693.45	435,826.72	450,433.68	465,530.20	479,496.11
Payout Ratio	26.33%	39.06%	51.80%	64.53%	77.27%	90.00%	92.50%
Projected Dividends (M)	103,932.00	159,375.60	218,418.89	281,240.89	348,028.57	418,977.18	443,533.90

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.49%	9.49%	9.49%
Growth Rate	2.35%	3.35%	4.35%
Year 1 PV (M)	144,148.40	145,556.76	146,965.13
Year 2 PV (M)	178,675.99	182,184.46	185,727.05
Year 3 PV (M)	208,085.81	214,244.74	220,524.02
Year 4 PV (M)	232,898.61	242,134.78	251,642.98
Year 5 PV (M)	253,588.97	266,221.55	279,352.63
PV of Terminal Value (M)	4,133,991.11	4,339,926.65	4,553,988.60
Equity Value (M)	5,151,388.88	5,390,268.95	5,638,200.40
Shares Outstanding (M)	2,074.36	2,074.36	2,074.36
Fair Value	$2,483.36	$2,598.52	$2,718.04
Upside / Downside	-20.17%	-16.47%	-12.63%

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

Mode

Ticker

Industry

Sector

Mitsubishi Electric Corporation (6503.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener