DDM Analysis: 2749.T

Valuation Snapshot

Stable Growth	$1,458.17 - $7,812.22	$2,639.53
Multi-Stage	$856.24 - $937.06	$895.91
Blended Fair Value	$1,767.72
Current Price	$559.00
Upside	216.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	16.06%	8.56%	7.94	5.94	4.56	3.96	3.96	3.77	3.57	2.55	5.11	3.91
YoY Growth	-	-	33.63%	30.21%	15.34%	-0.18%	5.09%	5.56%	39.93%	-49.98%	30.69%	11.87%
Dividend Yield	-	-	1.42%	1.10%	1.33%	1.57%	1.47%	1.37%	1.19%	0.72%	1.70%	1.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,784.43
(-) Cash Dividends Paid (M)	338.69
(=) Cash Retained (M)	3,445.74

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	756.89	473.05	283.83
Cash Retained (M)	3,445.74	3,445.74	3,445.74
(-) Cash Required (M)	-756.89	-473.05	-283.83
(=) Excess Retained (M)	2,688.86	2,972.69	3,161.91
(/) Shares Outstanding (M)	85.44	85.44	85.44
(=) Excess Retained per Share	31.47	34.79	37.01
LTM Dividend per Share	3.96	3.96	3.96
(+) Excess Retained per Share	31.47	34.79	37.01
(=) Adjusted Dividend	35.44	38.76	40.97
WACC / Discount Rate	8.06%	8.06%	8.06%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,458.17	$2,639.53	$7,812.22
Upside / Downside	160.85%	372.19%	1,297.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,784.43	4,030.42	4,292.40	4,571.40	4,868.54	5,185.00	5,340.55
Payout Ratio	8.95%	25.16%	41.37%	57.58%	73.79%	90.00%	92.50%
Projected Dividends (M)	338.69	1,014.04	1,775.75	2,632.20	3,592.49	4,666.50	4,940.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.06%	8.06%	8.06%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	929.56	938.37	947.18
Year 2 PV (M)	1,492.20	1,520.62	1,549.31
Year 3 PV (M)	2,027.62	2,085.83	2,145.14
Year 4 PV (M)	2,536.80	2,634.36	2,734.70
Year 5 PV (M)	3,020.68	3,166.58	3,318.06
PV of Terminal Value (M)	63,148.63	66,198.73	69,365.57
Equity Value (M)	73,155.49	76,544.49	80,059.97
Shares Outstanding (M)	85.44	85.44	85.44
Fair Value	$856.24	$895.91	$937.06
Upside / Downside	53.17%	60.27%	67.63%

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

Jp-Holdings,Inc. (2749.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener