Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Wacom Co., Ltd. (6727.T)

Company Dividend Discount ModelIndustry: Computer HardwareSector: Technology

Valuation Snapshot

Stable Growth$547.20 - $1,157.57$776.17
Multi-Stage$686.51 - $751.67$718.48
Blended Fair Value$747.32
Current Price$686.00
Upside8.94%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS24.43%-0.01%20.9322.5222.9222.228.207.017.027.0321.3421.58
YoY Growth---7.08%-1.74%3.17%170.90%16.90%-0.06%-0.13%-67.06%-1.13%3.02%
Dividend Yield--3.05%2.91%3.90%2.64%1.16%1.28%1.92%1.12%5.93%5.42%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,178.77
(-) Cash Dividends Paid (M)2,964.15
(=) Cash Retained (M)1,214.62
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)835.75522.35313.41
Cash Retained (M)1,214.621,214.621,214.62
(-) Cash Required (M)-835.75-522.35-313.41
(=) Excess Retained (M)378.87692.28901.21
(/) Shares Outstanding (M)138.62138.62138.62
(=) Excess Retained per Share2.734.996.50
LTM Dividend per Share21.3821.3821.38
(+) Excess Retained per Share2.734.996.50
(=) Adjusted Dividend24.1226.3827.89
WACC / Discount Rate7.01%7.01%7.01%
Growth Rate2.49%3.49%4.49%
Fair Value$547.20$776.17$1,157.57
Upside / Downside-20.23%13.14%68.74%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,178.774,324.634,475.584,631.804,793.484,960.805,109.62
Payout Ratio70.93%74.75%78.56%82.37%86.19%90.00%92.50%
Projected Dividends (M)2,964.153,232.523,516.023,815.384,131.344,464.724,726.40

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.01%7.01%7.01%
Growth Rate2.49%3.49%4.49%
Year 1 PV (M)2,991.643,020.833,050.02
Year 2 PV (M)3,011.543,070.593,130.22
Year 3 PV (M)3,024.423,113.813,204.95
Year 4 PV (M)3,030.853,150.883,274.44
Year 5 PV (M)3,031.343,182.143,338.88
PV of Terminal Value (M)80,071.8484,055.1188,195.36
Equity Value (M)95,161.6299,593.37104,193.87
Shares Outstanding (M)138.62138.62138.62
Fair Value$686.51$718.48$751.67
Upside / Downside0.07%4.73%9.57%

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%