DDM Analysis: 7278.T

Valuation Snapshot

Stable Growth	$5,142.50 - $9,742.54	$7,002.30
Multi-Stage	$8,231.69 - $9,025.58	$8,621.11
Blended Fair Value	$7,811.71
Current Price	$5,200.00
Upside	50.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	10.08%	6.18%	185.20	130.30	118.16	86.88	93.01	114.59	120.91	108.14	89.02	88.94
YoY Growth	-	-	42.14%	10.27%	36.01%	-6.60%	-18.83%	-5.23%	11.81%	21.48%	0.09%	-12.56%
Dividend Yield	-	-	4.48%	4.31%	4.89%	5.05%	5.71%	7.16%	5.21%	3.15%	2.81%	4.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,715.00
(-) Cash Dividends Paid (M)	9,678.00
(=) Cash Retained (M)	3,037.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,543.00	1,589.38	953.63
Cash Retained (M)	3,037.00	3,037.00	3,037.00
(-) Cash Required (M)	-2,543.00	-1,589.38	-953.63
(=) Excess Retained (M)	494.00	1,447.63	2,083.38
(/) Shares Outstanding (M)	37.81	37.81	37.81
(=) Excess Retained per Share	13.06	38.28	55.10
LTM Dividend per Share	255.95	255.95	255.95
(+) Excess Retained per Share	13.06	38.28	55.10
(=) Adjusted Dividend	269.01	294.23	311.05
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	1.24%	2.24%	3.24%
Fair Value	$5,142.50	$7,002.30	$9,742.54
Upside / Downside	-1.11%	34.66%	87.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,715.00	13,000.26	13,291.91	13,590.11	13,895.00	14,206.73	14,632.93
Payout Ratio	76.11%	78.89%	81.67%	84.45%	87.22%	90.00%	92.50%
Projected Dividends (M)	9,678.00	10,256.14	10,855.36	11,476.29	12,119.63	12,786.05	13,535.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	1.24%	2.24%	3.24%
Year 1 PV (M)	9,532.44	9,626.60	9,720.75
Year 2 PV (M)	9,377.44	9,563.60	9,751.59
Year 3 PV (M)	9,214.29	9,490.03	9,771.22
Year 4 PV (M)	9,044.19	9,406.84	9,780.29
Year 5 PV (M)	8,868.23	9,314.93	9,779.46
PV of Terminal Value (M)	265,222.43	278,582.00	292,474.57
Equity Value (M)	311,259.02	325,984.00	341,277.88
Shares Outstanding (M)	37.81	37.81	37.81
Fair Value	$8,231.69	$8,621.11	$9,025.58
Upside / Downside	58.30%	65.79%	73.57%

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

EXEDY Corporation (7278.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener