DDM Analysis: 3226.T

Valuation Snapshot

Stable Growth	$34,293.50 - $45,413.14	$40,079.47
Multi-Stage	$116,856.51 - $129,574.51	$123,078.32
Blended Fair Value	$81,578.90
Current Price	$123,500.00
Upside	-33.94%
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	-10.22%	-2.18%	2,301.06	4,420.69	4,215.10	4,104.13	3,961.38	3,943.87	3,630.92	3,401.98	3,186.38	3,025.75
YoY Growth	-	-	-47.95%	4.88%	2.70%	3.60%	0.44%	8.62%	6.73%	6.77%	5.31%	5.45%
Dividend Yield	-	-	1.86%	3.35%	3.21%	3.00%	3.00%	3.02%	2.72%	3.37%	3.57%	3.42%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	22,983.36
(-) Cash Dividends Paid (M)	16,697.93
(=) Cash Retained (M)	6,285.42

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,596.67	2,872.92	1,723.75
Cash Retained (M)	6,285.42	6,285.42	6,285.42
(-) Cash Required (M)	-4,596.67	-2,872.92	-1,723.75
(=) Excess Retained (M)	1,688.75	3,412.50	4,561.67
(/) Shares Outstanding (M)	2.52	2.52	2.52
(=) Excess Retained per Share	670.84	1,355.59	1,812.09
LTM Dividend per Share	6,633.11	6,633.11	6,633.11
(+) Excess Retained per Share	670.84	1,355.59	1,812.09
(=) Adjusted Dividend	7,303.96	7,988.70	8,445.20
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	-12.22%	-11.22%	-10.22%
Fair Value	$34,293.50	$40,079.47	$45,413.14
Upside / Downside	-72.23%	-67.55%	-63.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	22,983.36	20,405.65	18,117.04	16,085.11	14,281.08	12,679.38	13,059.76
Payout Ratio	72.65%	76.12%	79.59%	83.06%	86.53%	90.00%	92.50%
Projected Dividends (M)	16,697.93	15,533.15	14,419.60	13,360.44	12,357.48	11,411.44	12,080.28

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	-12.22%	-11.22%	-10.22%
Year 1 PV (M)	14,423.40	14,587.71	14,752.01
Year 2 PV (M)	12,432.82	12,717.69	13,005.79
Year 3 PV (M)	10,696.59	11,066.32	11,444.48
Year 4 PV (M)	9,186.77	9,612.58	10,053.03
Year 5 PV (M)	7,877.37	8,336.39	8,816.55
PV of Terminal Value (M)	239,552.96	253,511.77	268,113.83
Equity Value (M)	294,169.90	309,832.45	326,185.68
Shares Outstanding (M)	2.52	2.52	2.52
Fair Value	$116,856.51	$123,078.32	$129,574.51
Upside / Downside	-5.38%	-0.34%	4.92%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 46 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATCOL	Atlas Corp.	3.53%	$0.89	30.47%
AWC-R.BK	Asset World Corp Public Company Limited	3.53%	$0.07	37.62%
CCRO3.SA	CCR S.A.	3.53%	$0.48	66.57%
HMU.DE	HMS Bergbau AG	3.53%	$1.69	29.89%
RAUTE.HE	Raute Oyj	3.53%	$0.52	26.97%
RWE.DE	RWE AG	3.53%	$1.66	46.76%
SNL.AX	Supply Network Limited	3.53%	$1.13	67.28%
0NHS.L	Nutrien Ltd.	3.52%	$2.18	58.76%
CELL.MI	Cellularline S.p.A.	3.52%	$0.09	34.70%
INFREA.ST	Infrea AB	3.52%	$0.50	67.57%
ISSP.JK	PT Steel Pipe Industry of Indonesia Tbk	3.52%	$15.00	19.85%
MGA	Magna International Inc.	3.52%	$1.92	52.47%
PARP.PA	Groupe Partouche S.A.	3.52%	$0.64	38.61%
PKI.TO	Parkland Corporation	3.52%	$1.40	73.81%
SMU.SN	SMU S.A.	3.52%	$5.49	46.99%
161390.KS	Hankook Tire & Technology Co., Ltd.	3.51%	$2,000.00	25.86%
300360.SZ	Hangzhou Sunrise Technology Co., Ltd.	3.51%	$0.61	52.03%
5106.KL	Axis Real Estate Investment Trust	3.51%	$0.07	56.99%
601128.SS	Jiangsu Changshu Rural Commercial Bank Co., Ltd.	3.51%	$0.25	19.56%
INTP.JK	PT Indocement Tunggal Prakarsa Tbk	3.51%	$259.81	43.04%
RATO-A.ST	Ratos AB (publ)	3.51%	$1.35	12.15%
002887.SZ	Tianjin LVYIN Landscape and Ecology Construction Co., Ltd	3.50%	$0.33	84.50%
603062.SS	MEGA P&C Advanced Materials (Shanghai) Company Limited	3.50%	$1.66	74.27%
CMCL	Caledonia Mining Corporation Plc	3.50%	$0.92	35.87%
DLO	DLocal Limited	3.50%	$0.49	87.74%
LAZ	Lazard Ltd	3.50%	$1.74	67.48%
TWL.MI	TraWell Co S.p.A.	3.50%	$0.21	28.69%
WJP.SI	VICOM Ltd	3.50%	$0.06	66.95%
005610.KS	SPC Samlip Co., Ltd.	3.49%	$1,803.39	45.19%
0RFL.L	VAT Group AG	3.49%	$12.50	88.50%
2030.HK	Cabbeen Fashion Limited	3.49%	$0.05	63.92%
5206.TWO	Kunyue Development Co., Ltd.	3.49%	$1.18	21.91%
5246.KL	Westports Holdings Berhad	3.49%	$0.20	71.36%
5989.T	H-One Co.,Ltd.	3.49%	$49.44	14.49%
ACO-X.TO	ATCO Ltd.	3.49%	$1.98	50.80%
CNI	Canadian National Railway Company	3.49%	$3.50	50.64%
PEAB3.SA	Companhia de Participações Aliança da Bahia	3.49%	$1.36	78.68%
026960.KS	Dong Suh Companies Inc.	3.48%	$905.33	62.72%
055550.KS	Shinhan Financial Group Co., Ltd.	3.48%	$2,668.74	26.55%
0QK5.L	INFICON Holding AG	3.48%	$3.44	43.54%
6722.TWO	Whetron Electronics Co.,Ltd.	3.48%	$1.99	24.71%
HOLM-A.ST	Holmen AB (publ)	3.48%	$12.23	66.11%
002206.SZ	Zhejiang Hailide New Material Co.,Ltd	3.47%	$0.20	43.30%
3004.SR	Northern Region Cement Company	3.47%	$0.25	79.89%
4129.TWO	United Orthopedic Corporation	3.47%	$3.80	69.70%
600133.SS	Wuhan East Lake High Technology Group Co., Ltd.	3.47%	$0.32	87.27%
601995.SS	China International Capital Corporation Limited	3.47%	$1.21	62.35%
6471.T	NSK Ltd.	3.47%	$33.82	92.34%
CSED3.SA	Cruzeiro do Sul Educacional S.A.	3.47%	$0.21	30.49%
GPRA.JK	PT Perdana Gapuraprima Tbk	3.47%	$5.00	18.12%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Mitsui Fudosan Accommodations Fund Inc. (3226.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener