DDM Analysis: 8956.T

Valuation Snapshot

Stable Growth	$246,562.60 - $563,042.54	$359,197.38
Multi-Stage	$322,589.02 - $353,643.91	$337,824.14
Blended Fair Value	$348,510.76
Current Price	$134,200.00
Upside	159.70%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.24%	7.68%	6,001.31	5,760.32	6,714.28	5,269.20	5,105.88	5,115.75	4,710.91	4,557.99	4,305.19	3,448.54
YoY Growth	-	-	4.18%	-14.21%	27.43%	3.20%	-0.19%	8.59%	3.35%	5.87%	24.84%	20.45%
Dividend Yield	-	-	5.50%	4.62%	4.61%	3.49%	4.45%	3.16%	4.04%	4.54%	3.19%	2.90%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	18,173.89
(-) Cash Dividends Paid (M)	11,014.00
(=) Cash Retained (M)	7,159.88

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,634.78	2,271.74	1,363.04
Cash Retained (M)	7,159.88	7,159.88	7,159.88
(-) Cash Required (M)	-3,634.78	-2,271.74	-1,363.04
(=) Excess Retained (M)	3,525.11	4,888.15	5,796.84
(/) Shares Outstanding (M)	1.46	1.46	1.46
(=) Excess Retained per Share	2,414.78	3,348.49	3,970.97
LTM Dividend per Share	7,544.84	7,544.84	7,544.84
(+) Excess Retained per Share	2,414.78	3,348.49	3,970.97
(=) Adjusted Dividend	9,959.62	10,893.34	11,515.82
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	2.35%	3.35%	4.35%
Fair Value	$246,562.60	$359,197.38	$563,042.54
Upside / Downside	83.73%	167.66%	319.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	18,173.89	18,782.15	19,410.76	20,060.42	20,731.82	21,425.69	22,068.46
Payout Ratio	60.60%	66.48%	72.36%	78.24%	84.12%	90.00%	92.50%
Projected Dividends (M)	11,014.00	12,486.89	14,046.03	15,695.55	17,439.75	19,283.12	20,413.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	2.35%	3.35%	4.35%
Year 1 PV (M)	11,613.39	11,726.86	11,840.33
Year 2 PV (M)	12,149.63	12,388.21	12,629.11
Year 3 PV (M)	12,626.73	13,000.47	13,381.52
Year 4 PV (M)	13,048.47	13,565.96	14,098.69
Year 5 PV (M)	13,418.42	14,086.89	14,781.74
PV of Terminal Value (M)	408,060.42	428,388.97	449,519.75
Equity Value (M)	470,917.06	493,157.37	516,251.15
Shares Outstanding (M)	1.46	1.46	1.46
Fair Value	$322,589.02	$337,824.14	$353,643.91
Upside / Downside	140.38%	151.73%	163.52%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 63 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
112610.KS	CS Wind Corporation	2.43%	$982.89	21.73%
300452.SZ	Anhui Sunhere Pharmaceutical Excipients Co.,Ltd.	2.43%	$0.33	58.46%
603599.SS	Anhui Guangxin Agrochemical Co., Ltd.	2.43%	$0.28	35.02%
605286.SS	Jiangsu Tongli Risheng Machinery Co., Ltd.	2.43%	$0.99	75.51%
9569.SR	Almuneef Company for Trade, Industry, Agriculture and Contracting	2.43%	$0.20	19.26%
ALV	Autoliv, Inc.	2.43%	$2.97	30.32%
KEPEN.AT	Flour Mills Kepenos S.A.	2.43%	$0.05	39.82%
MSAB-B.ST	Micro Systemation AB (publ)	2.43%	$1.50	65.33%
NEOE3.SA	Neoenergia S.A.	2.43%	$0.77	21.26%
OV8.SI	Sheng Siong Group Ltd	2.43%	$0.06	66.54%
VIL.PA	VIEL & Cie, S.A.	2.43%	$0.40	12.44%
002236.SZ	Zhejiang Dahua Technology Co., Ltd.	2.42%	$0.46	38.43%
006730.KQ	Seobu T&D Co., Ltd.	2.42%	$309.73	27.66%
071050.KS	Korea Investment Holdings Co., Ltd.	2.42%	$3,984.93	13.09%
0DQK.L	Beter Bed Holding N.V.	2.42%	$0.15	53.98%
2409.TW	AUO Corporation	2.42%	$0.31	41.22%
300453.SZ	Jiangxi Sanxin Medtec Co.,Ltd.	2.42%	$0.21	45.08%
600064.SS	Nanjing Gaoke Company Limited	2.42%	$0.21	15.60%
601236.SS	Hongta Securities Co., Ltd.	2.42%	$0.20	95.69%
9550.SR	Sure Global Tech Company	2.42%	$1.52	28.67%
9562.SR	Foods Gate Trading Co.	2.42%	$0.67	13.40%
AEONTS-R.BK	AEON Thana Sinsap (Thailand) Public Company Limited	2.42%	$2.60	21.04%
NMAN.ST	Nederman Holding AB (publ)	2.42%	$4.00	47.45%
SALIK.AE	Salik Company P.J.S.C.	2.42%	$0.16	83.74%
SKMO.ST	Skåne-möllan AB (publ)	2.42%	$1.40	96.86%
001130.KS	Daehan Flour Mills Co.,Ltd	2.41%	$3,470.92	10.83%
080160.KQ	Modetour Network Inc.	2.41%	$249.37	24.80%
0U96.L	Everest Re Group, Ltd.	2.41%	$8.07	61.23%
3591.T	Wacoal Holdings Corp.	2.41%	$106.27	49.77%
601966.SS	Shandong Linglong Tyre Co.,Ltd.	2.41%	$0.35	42.43%
7951.T	Yamaha Corporation	2.41%	$26.35	66.95%
BORG.ST	Björn Borg AB (publ)	2.41%	$1.50	43.49%
EIOF.OL	Eidesvik Offshore ASA	2.41%	$0.30	28.32%
ETTE.HE	Etteplan Oyj	2.41%	$0.23	71.21%
ZZ-B.ST	Zinzino AB (publ)	2.41%	$3.76	58.64%
002968.SZ	New Dazheng Property Group Co., Ltd.	2.40%	$0.29	59.28%
0NZN.L	Robertet S.A.	2.40%	$21.10	23.60%
4015.SR	Jamjoom Pharmaceuticals Factory Company	2.40%	$3.46	54.14%
7703.TWO	Rayzher	2.40%	$5.49	59.71%
BBL.AX	Brisbane Broncos Limited	2.40%	$0.04	25.15%
002158.SZ	Shanghai Hanbell Precise Machinery Co., Ltd.	2.39%	$0.60	60.14%
004690.KS	Samchully Co.,Ltd	2.39%	$3,000.02	10.30%
0GVS.L	Catena AB (publ)	2.39%	$8.76	32.84%
300577.SZ	Anhui Korrun Co., Ltd.	2.39%	$0.51	36.22%
3044.TW	Tripod Technology Corporation	2.39%	$7.48	42.14%
603080.SS	Xinjiang Torch Gas Co., Ltd	2.39%	$0.57	43.55%
6780.TWO	Study King Co., Ltd.	2.39%	$0.80	89.60%
6804.T	Hosiden Corporation	2.39%	$59.44	25.81%
KBLM.JK	PT Kabelindo Murni Tbk	2.39%	$8.08	12.05%
SCANFL.HE	Scanfil Oyj	2.39%	$0.24	42.33%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

NTT UD REIT Investment Corporation (8956.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener