DDM Analysis: 7267.T

Valuation Snapshot

Stable Growth	$7,025.65 - $29,019.14	$18,060.01
Multi-Stage	$3,514.21 - $3,842.00	$3,675.11
Blended Fair Value	$10,867.56
Current Price	$1,394.50
Upside	679.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	12.06%	8.17%	77.72	54.05	47.70	42.10	32.42	43.98	43.41	38.93	36.25	35.44
YoY Growth	-	-	43.80%	13.30%	13.31%	29.85%	-26.27%	1.30%	11.51%	7.41%	2.27%	0.00%
Dividend Yield	-	-	5.57%	3.07%	3.30%	3.84%	2.74%	4.79%	4.58%	3.59%	3.55%	4.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	652,983.00
(-) Cash Dividends Paid (M)	307,347.00
(=) Cash Retained (M)	345,636.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	130,596.60	81,622.88	48,973.73
Cash Retained (M)	345,636.00	345,636.00	345,636.00
(-) Cash Required (M)	-130,596.60	-81,622.88	-48,973.73
(=) Excess Retained (M)	215,039.40	264,013.13	296,662.28
(/) Shares Outstanding (M)	4,475.05	4,475.05	4,475.05
(=) Excess Retained per Share	48.05	59.00	66.29
LTM Dividend per Share	68.68	68.68	68.68
(+) Excess Retained per Share	48.05	59.00	66.29
(=) Adjusted Dividend	116.73	127.68	134.97
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$7,025.65	$18,060.01	$29,019.14
Upside / Downside	403.81%	1,195.09%	1,980.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	652,983.00	695,426.90	740,629.64	788,770.57	840,040.66	894,643.30	921,482.60
Payout Ratio	47.07%	55.65%	64.24%	72.83%	81.41%	90.00%	92.50%
Projected Dividends (M)	307,347.00	387,036.49	475,787.06	574,439.99	683,907.59	805,178.97	852,371.40

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	357,474.99	360,863.38	364,251.77
Year 2 PV (M)	405,882.34	413,613.25	421,417.11
Year 3 PV (M)	452,611.88	465,604.74	478,843.90
Year 4 PV (M)	497,705.53	516,845.88	536,533.06
Year 5 PV (M)	541,204.29	567,344.66	594,485.48
PV of Terminal Value (M)	13,471,356.75	14,122,028.32	14,797,602.62
Equity Value (M)	15,726,235.79	16,446,300.24	17,193,133.95
Shares Outstanding (M)	4,475.05	4,475.05	4,475.05
Fair Value	$3,514.21	$3,675.11	$3,842.00
Upside / Downside	152.00%	163.54%	175.51%

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

Honda Motor Co., Ltd. (7267.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener