DDM Analysis: 3591.T

Valuation Snapshot

Stable Growth	$2,439.94 - $4,100.82	$3,167.85
Multi-Stage	$4,852.45 - $5,334.29	$5,088.71
Blended Fair Value	$4,128.28
Current Price	$5,636.00
Upside	-26.75%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.17%	1.63%	105.47	99.79	81.91	48.23	48.19	94.73	92.88	142.59	89.73	81.57
YoY Growth	-	-	5.69%	21.82%	69.86%	0.08%	-49.13%	2.00%	-34.86%	58.91%	10.01%	-9.10%
Dividend Yield	-	-	2.12%	2.20%	2.83%	2.25%	1.92%	4.75%	3.27%	4.41%	2.95%	4.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,634.00
(-) Cash Dividends Paid (M)	5,293.00
(=) Cash Retained (M)	5,341.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,126.80	1,329.25	797.55
Cash Retained (M)	5,341.00	5,341.00	5,341.00
(-) Cash Required (M)	-2,126.80	-1,329.25	-797.55
(=) Excess Retained (M)	3,214.20	4,011.75	4,543.45
(/) Shares Outstanding (M)	51.80	51.80	51.80
(=) Excess Retained per Share	62.05	77.45	87.71
LTM Dividend per Share	102.18	102.18	102.18
(+) Excess Retained per Share	62.05	77.45	87.71
(=) Adjusted Dividend	164.24	179.63	189.90
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-0.37%	0.63%	1.63%
Fair Value	$2,439.94	$3,167.85	$4,100.82
Upside / Downside	-56.71%	-43.79%	-27.24%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,634.00	10,700.86	10,768.14	10,835.84	10,903.97	10,972.53	11,301.70
Payout Ratio	49.77%	57.82%	65.86%	73.91%	81.95%	90.00%	92.50%
Projected Dividends (M)	5,293.00	6,187.18	7,092.39	8,008.74	8,936.33	9,875.27	10,454.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-0.37%	0.63%	1.63%
Year 1 PV (M)	5,760.76	5,818.58	5,876.40
Year 2 PV (M)	6,148.46	6,272.51	6,397.79
Year 3 PV (M)	6,464.35	6,660.96	6,861.52
Year 4 PV (M)	6,715.94	6,989.67	7,271.68
Year 5 PV (M)	6,910.09	7,263.91	7,632.08
PV of Terminal Value (M)	219,351.30	230,582.96	242,270.05
Equity Value (M)	251,350.90	263,588.58	276,309.53
Shares Outstanding (M)	51.80	51.80	51.80
Fair Value	$4,852.45	$5,088.71	$5,334.29
Upside / Downside	-13.90%	-9.71%	-5.35%

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

Analysis Mode

Ticker

Industry

Sector

Wacoal Holdings Corp. (3591.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener