DDM Analysis: 5076.T

Valuation Snapshot

Stable Growth	$16,120.37 - $34,953.66	$32,756.69
Multi-Stage	$5,268.08 - $5,767.00	$5,512.95
Blended Fair Value	$19,134.82
Current Price	$1,539.00
Upside	1,143.33%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	35.16%	0.00%	61.17	73.99	38.56	25.69	13.09	13.56	10.93	9.57	7.01	5.74
YoY Growth	-	-	-17.33%	91.89%	50.07%	96.26%	-3.45%	24.01%	14.29%	36.48%	22.19%	0.00%
Dividend Yield	-	-	5.05%	5.68%	2.85%	2.66%	1.34%	1.39%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	48,870.00
(-) Cash Dividends Paid (M)	17,037.00
(=) Cash Retained (M)	31,833.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,774.00	6,108.75	3,665.25
Cash Retained (M)	31,833.00	31,833.00	31,833.00
(-) Cash Required (M)	-9,774.00	-6,108.75	-3,665.25
(=) Excess Retained (M)	22,059.00	25,724.25	28,167.75
(/) Shares Outstanding (M)	278.05	278.05	278.05
(=) Excess Retained per Share	79.33	92.52	101.30
LTM Dividend per Share	61.27	61.27	61.27
(+) Excess Retained per Share	79.33	92.52	101.30
(=) Adjusted Dividend	140.61	153.79	162.58
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$16,120.37	$32,756.69	$34,953.66
Upside / Downside	947.46%	2,028.44%	2,171.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	48,870.00	52,046.55	55,429.58	59,032.50	62,869.61	66,956.14	68,964.82
Payout Ratio	34.86%	45.89%	56.92%	67.94%	78.97%	90.00%	92.50%
Projected Dividends (M)	17,037.00	23,883.90	31,548.92	40,109.48	49,649.63	60,260.52	63,792.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	22,232.29	22,443.02	22,653.75
Year 2 PV (M)	27,336.45	27,857.13	28,382.73
Year 3 PV (M)	32,350.69	33,279.36	34,225.63
Year 4 PV (M)	37,276.16	38,709.70	40,184.19
Year 5 PV (M)	42,114.04	44,148.16	46,260.14
PV of Terminal Value (M)	1,303,504.46	1,366,464.21	1,431,833.58
Equity Value (M)	1,464,814.08	1,532,901.58	1,603,540.02
Shares Outstanding (M)	278.05	278.05	278.05
Fair Value	$5,268.08	$5,512.95	$5,767.00
Upside / Downside	242.31%	258.22%	274.72%

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

Ticker

Industry

Sector

INFRONEER Holdings Inc. (5076.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener