DDM Analysis: 1885.T

Valuation Snapshot

Stable Growth	$36,234.07 - $42,689.88	$40,006.67
Multi-Stage	$26,069.06 - $28,615.53	$27,318.50
Blended Fair Value	$33,662.58
Current Price	$1,513.00
Upside	2,124.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	39.20%	22.89%	41.13	25.27	24.77	19.31	12.37	7.87	5.27	0.00	10.49	5.25
YoY Growth	-	-	62.72%	2.04%	28.28%	56.07%	57.21%	49.28%	0.00%	-100.00%	100.00%	0.24%
Dividend Yield	-	-	2.72%	2.46%	3.19%	3.11%	2.01%	2.02%	1.24%	0.00%	2.36%	1.30%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,020.00
(-) Cash Dividends Paid (M)	1,629.50
(=) Cash Retained (M)	15,390.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,404.00	2,127.50	1,276.50
Cash Retained (M)	15,390.50	15,390.50	15,390.50
(-) Cash Required (M)	-3,404.00	-2,127.50	-1,276.50
(=) Excess Retained (M)	11,986.50	13,263.00	14,114.00
(/) Shares Outstanding (M)	79.29	79.29	79.29
(=) Excess Retained per Share	151.17	167.27	178.01
LTM Dividend per Share	20.55	20.55	20.55
(+) Excess Retained per Share	151.17	167.27	178.01
(=) Adjusted Dividend	171.73	187.82	198.56
WACC / Discount Rate	1.07%	1.07%	1.07%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$36,234.07	$40,006.67	$42,689.88
Upside / Downside	2,294.85%	2,544.19%	2,721.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,020.00	18,126.30	19,304.51	20,559.30	21,895.66	23,318.88	24,018.44
Payout Ratio	9.57%	25.66%	41.74%	57.83%	73.91%	90.00%	92.50%
Projected Dividends (M)	1,629.50	4,651.07	8,058.56	11,889.36	16,184.13	20,986.99	22,217.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.07%	1.07%	1.07%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,558.65	4,601.86	4,645.07
Year 2 PV (M)	7,741.50	7,888.95	8,037.80
Year 3 PV (M)	11,194.65	11,516.01	11,843.46
Year 4 PV (M)	14,935.69	15,510.08	16,100.87
Year 5 PV (M)	18,983.22	19,900.12	20,852.11
PV of Terminal Value (M)	2,009,585.20	2,106,648.91	2,207,427.49
Equity Value (M)	2,066,998.92	2,166,065.94	2,268,906.80
Shares Outstanding (M)	79.29	79.29	79.29
Fair Value	$26,069.06	$27,318.50	$28,615.53
Upside / Downside	1,623.00%	1,705.58%	1,791.31%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

TOA Corporation (1885.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener