Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Mitsubishi Electric Corporation (6503.T)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$3,619.37 - $7,967.87$5,206.65
Multi-Stage$4,569.73 - $5,015.33$4,788.32
Blended Fair Value$4,997.48
Current Price$3,111.00
Upside60.64%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS3.97%9.28%50.2946.7440.7541.3237.2641.4041.4033.1227.9427.94
YoY Growth--7.60%14.70%-1.40%10.92%-10.00%0.00%25.00%18.52%0.00%35.00%
Dividend Yield--1.62%1.83%2.01%2.85%2.31%2.96%2.80%2.25%1.73%2.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)394,787.00
(-) Cash Dividends Paid (M)103,932.00
(=) Cash Retained (M)290,855.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)78,957.4049,348.3829,609.03
Cash Retained (M)290,855.00290,855.00290,855.00
(-) Cash Required (M)-78,957.40-49,348.38-29,609.03
(=) Excess Retained (M)211,897.60241,506.63261,245.98
(/) Shares Outstanding (M)2,074.362,074.362,074.36
(=) Excess Retained per Share102.15116.42125.94
LTM Dividend per Share50.1050.1050.10
(+) Excess Retained per Share102.15116.42125.94
(=) Adjusted Dividend152.25166.53176.04
WACC / Discount Rate6.66%6.66%6.66%
Growth Rate2.35%3.35%4.35%
Fair Value$3,619.37$5,206.65$7,967.87
Upside / Downside16.34%67.36%156.12%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)394,787.00408,018.49421,693.45435,826.72450,433.68465,530.20479,496.11
Payout Ratio26.33%39.06%51.80%64.53%77.27%90.00%92.50%
Projected Dividends (M)103,932.00159,375.60218,418.89281,240.89348,028.57418,977.18443,533.90

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.66%6.66%6.66%
Growth Rate2.35%3.35%4.35%
Year 1 PV (M)147,982.18149,428.01150,873.83
Year 2 PV (M)188,306.55192,004.12195,737.65
Year 3 PV (M)225,134.11231,797.64238,591.37
Year 4 PV (M)258,681.48268,940.13279,500.93
Year 5 PV (M)289,153.48303,557.71318,530.35
PV of Terminal Value (M)8,370,022.068,786,976.279,220,383.89
Equity Value (M)9,479,279.859,932,703.8910,403,618.03
Shares Outstanding (M)2,074.362,074.362,074.36
Fair Value$4,569.73$4,788.32$5,015.33
Upside / Downside46.89%53.92%61.21%

High-Yield Dividend Screener

« Prev Page 8 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ACICAmerican Coastal Insurance Corporation4.24%$0.4828.28%
NCDLNuveen Churchill Direct Lending Corp.4.24%$0.5730.88%
ESEversource Energy4.23%$2.8879.84%
ISBCInvestors Bancorp, Inc.4.21%$0.5844.24%
KMIKinder Morgan, Inc.4.21%$1.1795.05%
PWODPenns Woods Bancorp, Inc.4.17%$1.2545.44%
DDSDillard's, Inc.4.16%$26.5071.17%
RLIRLI Corp.4.16%$2.6067.96%
TFCTruist Financial Corporation4.16%$2.0753.19%
RMBIRichmond Mutual Bancorporation, Inc.4.15%$0.5854.33%
PRPermian Resources Corporation4.14%$0.6052.90%
RILYTB. Riley Financial, Inc. 6.00% Senior Notes Due 20284.13%$0.5856.91%
DGICADonegal Group Inc.4.12%$0.8028.85%
AUBNAuburn National Bancorporation, Inc.4.11%$1.0876.62%
FHBFirst Hawaiian, Inc.4.11%$1.0650.97%
PORPortland General Electric Company4.09%$1.9872.28%
NEWTLNewtek Business Services Corp.4.08%$1.0244.14%
NEWTGNewtekOne, Inc. 8.50% Fixed Rate Senior Notes due 20294.06%$1.0244.14%
NEWTZNewtek Business Services Corp. 5.50% Notes Due 20264.05%$1.0244.14%
LKQLKQ Corporation4.04%$1.2144.76%
NWENorthwestern Energy Group Inc4.04%$2.6274.07%
PXDPioneer Natural Resources Company4.00%$10.8054.25%
HAFCHanmi Financial Corporation3.99%$1.0744.22%
KSSKohl's Corporation3.99%$0.8550.52%
APAAPA Corporation3.98%$1.0124.12%
NWNNorthwest Natural Holding Company3.98%$1.8676.25%
HFWAHeritage Financial Corporation3.97%$0.9456.54%
WSBCWesBanco, Inc.3.97%$1.3265.39%
FULTFulton Financial Corporation3.96%$0.7739.22%
REYNReynolds Consumer Products Inc.3.96%$0.9163.16%
MSMMSC Industrial Direct Co., Inc.3.95%$3.3995.14%
RF-PFRegions Financial Corporation3.95%$1.0141.98%
NEWTINewtekOne, Inc. 8.00% Fixed Rate Senior Notes due 20283.94%$0.9942.24%
BOHBank of Hawaii Corporation3.93%$2.6958.42%
DCOMDime Community Bancshares, Inc.3.93%$1.1786.59%
OGEOGE Energy Corp.3.93%$1.6967.72%
ASIEXMultisector Income Fund - Investor Class3.92%$0.3596.64%
ESSEssex Property Trust, Inc.3.90%$10.0376.31%
WABCWestamerica Bancorporation3.90%$1.8639.32%
NJRNew Jersey Resources Corporation3.88%$1.7853.65%
XHRXenia Hotels & Resorts, Inc.3.88%$0.5693.99%
ARTNAArtesian Resources Corporation3.87%$1.2255.68%
FFBCFirst Financial Bancorp.3.87%$0.9738.17%
PNWPinnacle West Capital Corporation3.87%$3.4169.92%
UEUrban Edge Properties3.87%$0.7482.23%
NECBNortheast Community Bancorp, Inc.3.86%$0.8827.20%
SCSCXTouchstone Large Cap Focused Fund Class C3.86%$2.8037.43%
BBWIBath & Body Works, Inc.3.85%$0.8024.18%
BHBBar Harbor Bankshares3.85%$1.2054.11%
UGIUGI Corporation3.85%$1.4547.35%