DDM Analysis: 7270.T

Valuation Snapshot

Stable Growth	$8,153.25 - $18,132.81	$11,770.26
Multi-Stage	$8,900.80 - $9,757.72	$9,321.23
Blended Fair Value	$10,545.74
Current Price	$2,515.50
Upside	319.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-6.55%	4.66%	107.20	88.88	68.97	58.52	58.54	150.45	150.46	150.38	151.90	115.78
YoY Growth	-	-	20.61%	28.87%	17.85%	-0.03%	-61.09%	-0.01%	0.05%	-1.00%	31.20%	70.26%
Dividend Yield	-	-	4.26%	2.62%	2.55%	2.43%	2.67%	6.71%	5.50%	4.66%	4.01%	3.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	308,904.00
(-) Cash Dividends Paid (M)	83,915.00
(=) Cash Retained (M)	224,989.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	61,780.80	38,613.00	23,167.80
Cash Retained (M)	224,989.00	224,989.00	224,989.00
(-) Cash Required (M)	-61,780.80	-38,613.00	-23,167.80
(=) Excess Retained (M)	163,208.20	186,376.00	201,821.20
(/) Shares Outstanding (M)	733.63	733.63	733.63
(=) Excess Retained per Share	222.47	254.05	275.10
LTM Dividend per Share	114.38	114.38	114.38
(+) Excess Retained per Share	222.47	254.05	275.10
(=) Adjusted Dividend	336.85	368.43	389.48
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	3.00%	4.00%	5.00%
Fair Value	$8,153.25	$11,770.26	$18,132.81
Upside / Downside	224.12%	367.91%	620.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	308,904.00	321,245.95	334,081.00	347,428.87	361,310.04	375,745.81	387,018.18
Payout Ratio	27.17%	39.73%	52.30%	64.87%	77.43%	90.00%	92.50%
Projected Dividends (M)	83,915.00	127,638.46	174,721.82	225,363.76	279,773.49	338,171.23	357,991.82

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	3.00%	4.00%	5.00%
Year 1 PV (M)	117,865.12	119,009.49	120,153.87
Year 2 PV (M)	148,989.15	151,896.31	154,831.57
Year 3 PV (M)	177,457.89	182,677.15	187,997.75
Year 4 PV (M)	203,433.06	211,449.54	219,700.64
Year 5 PV (M)	227,067.71	238,307.05	249,987.10
PV of Terminal Value (M)	5,655,043.76	5,934,955.62	6,225,843.36
Equity Value (M)	6,529,856.69	6,838,295.16	7,158,514.28
Shares Outstanding (M)	733.63	733.63	733.63
Fair Value	$8,900.80	$9,321.23	$9,757.72
Upside / Downside	253.84%	270.55%	287.90%

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

Subaru Corporation (7270.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener