DDM Analysis: 4809.T

Valuation Snapshot

Stable Growth	$12,943.77 - $39,007.93	$36,555.08
Multi-Stage	$5,749.62 - $6,296.13	$6,017.84
Blended Fair Value	$21,286.46
Current Price	$1,989.00
Upside	970.21%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.65%	19.39%	63.43	63.05	61.12	54.19	53.81	50.53	48.42	43.22	38.12	27.34
YoY Growth	-	-	0.61%	3.15%	12.79%	0.72%	6.48%	4.37%	12.03%	13.38%	39.44%	153.57%
Dividend Yield	-	-	3.19%	3.43%	3.14%	2.90%	3.31%	3.13%	2.29%	2.60%	1.50%	1.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,044.00
(-) Cash Dividends Paid (M)	659.00
(=) Cash Retained (M)	1,385.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	408.80	255.50	153.30
Cash Retained (M)	1,385.00	1,385.00	1,385.00
(-) Cash Required (M)	-408.80	-255.50	-153.30
(=) Excess Retained (M)	976.20	1,129.50	1,231.70
(/) Shares Outstanding (M)	10.39	10.39	10.39
(=) Excess Retained per Share	93.97	108.72	118.56
LTM Dividend per Share	63.43	63.43	63.43
(+) Excess Retained per Share	93.97	108.72	118.56
(=) Adjusted Dividend	157.40	172.15	181.99
WACC / Discount Rate	6.45%	6.45%	6.45%
Growth Rate	5.17%	6.17%	7.17%
Fair Value	$12,943.77	$36,555.08	$39,007.93
Upside / Downside	550.77%	1,737.86%	1,861.18%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,044.00	2,170.10	2,303.98	2,446.12	2,597.02	2,757.24	2,839.96
Payout Ratio	32.24%	43.79%	55.34%	66.90%	78.45%	90.00%	92.50%
Projected Dividends (M)	659.00	950.34	1,275.12	1,636.36	2,037.32	2,481.52	2,626.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.45%	6.45%	6.45%
Growth Rate	5.17%	6.17%	7.17%
Year 1 PV (M)	884.37	892.77	901.18
Year 2 PV (M)	1,104.22	1,125.32	1,146.62
Year 3 PV (M)	1,318.67	1,356.64	1,395.34
Year 4 PV (M)	1,527.80	1,586.74	1,647.37
Year 5 PV (M)	1,731.72	1,815.63	1,902.76
PV of Terminal Value (M)	53,165.50	55,741.64	58,416.69
Equity Value (M)	59,732.27	62,518.75	65,409.96
Shares Outstanding (M)	10.39	10.39	10.39
Fair Value	$5,749.62	$6,017.84	$6,296.13
Upside / Downside	189.07%	202.56%	216.55%

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

Paraca Inc. (4809.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener