DDM Analysis: 2229.T

Valuation Snapshot

Stable Growth	$3,168.96 - $8,404.43	$4,845.81
Multi-Stage	$3,803.51 - $4,172.25	$3,984.40
Blended Fair Value	$4,415.10
Current Price	$2,745.00
Upside	60.84%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	1.74%	9.08%	56.07	52.06	53.81	53.56	53.57	51.43	44.99	44.96	37.43	29.92
YoY Growth	-	-	7.70%	-3.26%	0.46%	-0.01%	4.17%	14.30%	0.07%	20.10%	25.12%	27.27%
Dividend Yield	-	-	2.04%	1.68%	1.97%	1.96%	2.09%	1.72%	1.53%	1.08%	0.85%	0.70%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,347.00
(-) Cash Dividends Paid (M)	7,257.00
(=) Cash Retained (M)	10,090.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,469.40	2,168.38	1,301.03
Cash Retained (M)	10,090.00	10,090.00	10,090.00
(-) Cash Required (M)	-3,469.40	-2,168.38	-1,301.03
(=) Excess Retained (M)	6,620.60	7,921.63	8,788.98
(/) Shares Outstanding (M)	124.94	124.94	124.94
(=) Excess Retained per Share	52.99	63.40	70.35
LTM Dividend per Share	58.09	58.09	58.09
(+) Excess Retained per Share	52.99	63.40	70.35
(=) Adjusted Dividend	111.08	121.49	128.43
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	2.71%	3.71%	4.71%
Fair Value	$3,168.96	$4,845.81	$8,404.43
Upside / Downside	15.44%	76.53%	206.17%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,347.00	17,990.52	18,657.92	19,350.08	20,067.91	20,812.37	21,436.74
Payout Ratio	41.83%	51.47%	61.10%	70.73%	80.37%	90.00%	92.50%
Projected Dividends (M)	7,257.00	9,259.27	11,400.10	13,687.03	16,127.95	18,731.13	19,828.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	2.71%	3.71%	4.71%
Year 1 PV (M)	8,625.72	8,709.70	8,793.68
Year 2 PV (M)	9,893.41	10,087.00	10,282.46
Year 3 PV (M)	11,065.35	11,391.71	11,724.42
Year 4 PV (M)	12,146.57	12,626.57	13,120.66
Year 5 PV (M)	13,141.87	13,794.21	14,472.20
PV of Terminal Value (M)	420,327.76	441,192.02	462,876.72
Equity Value (M)	475,200.68	497,801.21	521,270.14
Shares Outstanding (M)	124.94	124.94	124.94
Fair Value	$3,803.51	$3,984.40	$4,172.25
Upside / Downside	38.56%	45.15%	51.99%

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

Ticker

Industry

Sector

Calbee, Inc. (2229.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener