DDM Analysis: 3387.T

Valuation Snapshot

Stable Growth	$1,221.58 - $2,631.86	$2,466.34
Multi-Stage	$448.82 - $491.77	$469.90
Blended Fair Value	$1,468.12
Current Price	$782.00
Upside	87.74%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.07%	7.94%	3.74	3.24	2.99	0.67	0.00	2.66	2.47	2.58	2.84	2.08
YoY Growth	-	-	15.46%	8.42%	343.31%	14,100.00%	-99.82%	7.69%	-4.15%	-9.29%	36.65%	19.27%
Dividend Yield	-	-	0.54%	0.60%	0.60%	0.15%	0.00%	0.64%	0.70%	0.72%	1.15%	0.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,594.00
(-) Cash Dividends Paid (M)	1,681.00
(=) Cash Retained (M)	3,913.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,118.80	699.25	419.55
Cash Retained (M)	3,913.00	3,913.00	3,913.00
(-) Cash Required (M)	-1,118.80	-699.25	-419.55
(=) Excess Retained (M)	2,794.20	3,213.75	3,493.45
(/) Shares Outstanding (M)	421.02	421.02	421.02
(=) Excess Retained per Share	6.64	7.63	8.30
LTM Dividend per Share	3.99	3.99	3.99
(+) Excess Retained per Share	6.64	7.63	8.30
(=) Adjusted Dividend	10.63	11.63	12.29
WACC / Discount Rate	5.98%	5.98%	5.98%
Growth Rate	5.07%	6.07%	7.07%
Fair Value	$1,221.58	$2,466.34	$2,631.86
Upside / Downside	56.21%	215.39%	236.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,594.00	5,933.55	6,293.72	6,675.74	7,080.96	7,510.77	7,736.09
Payout Ratio	30.05%	42.04%	54.03%	66.02%	78.01%	90.00%	92.50%
Projected Dividends (M)	1,681.00	2,494.47	3,400.50	4,407.33	5,523.86	6,759.69	7,155.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.98%	5.98%	5.98%
Growth Rate	5.07%	6.07%	7.07%
Year 1 PV (M)	2,331.43	2,353.62	2,375.81
Year 2 PV (M)	2,970.52	3,027.33	3,084.68
Year 3 PV (M)	3,598.41	3,702.13	3,807.83
Year 4 PV (M)	4,215.24	4,378.02	4,545.47
Year 5 PV (M)	4,821.16	5,055.00	5,297.82
PV of Terminal Value (M)	171,024.20	179,319.19	187,932.95
Equity Value (M)	188,960.96	197,835.29	207,044.56
Shares Outstanding (M)	421.02	421.02	421.02
Fair Value	$448.82	$469.90	$491.77
Upside / Downside	-42.61%	-39.91%	-37.11%

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

Create Restaurants Holdings Inc. (3387.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener