DDM Analysis: 6442.TW

Valuation Snapshot

Stable Growth	$3,250.81 - $3,830.00	$3,589.27
Multi-Stage	$2,520.87 - $2,766.31	$2,641.30
Blended Fair Value	$3,115.29
Current Price	$793.00
Upside	292.85%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.91%	11.39%	2.07	1.81	1.04	0.86	1.17	1.29	1.72	2.84	2.58	1.56
YoY Growth	-	-	14.03%	75.00%	20.00%	-26.47%	-8.92%	-25.00%	-39.39%	10.00%	65.00%	122.22%
Dividend Yield	-	-	0.50%	1.31%	1.95%	2.42%	3.75%	4.11%	4.28%	7.89%	5.66%	2.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,479.35
(-) Cash Dividends Paid (M)	653.60
(=) Cash Retained (M)	825.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	295.87	184.92	110.95
Cash Retained (M)	825.75	825.75	825.75
(-) Cash Required (M)	-295.87	-184.92	-110.95
(=) Excess Retained (M)	529.88	640.83	714.80
(/) Shares Outstanding (M)	76.82	76.82	76.82
(=) Excess Retained per Share	6.90	8.34	9.31
LTM Dividend per Share	8.51	8.51	8.51
(+) Excess Retained per Share	6.90	8.34	9.31
(=) Adjusted Dividend	15.41	16.85	17.81
WACC / Discount Rate	-0.33%	-0.33%	-0.33%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$3,250.81	$3,589.27	$3,830.00
Upside / Downside	309.94%	352.62%	382.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,479.35	1,575.51	1,677.92	1,786.98	1,903.14	2,026.84	2,087.65
Payout Ratio	44.18%	53.35%	62.51%	71.67%	80.84%	90.00%	92.50%
Projected Dividends (M)	653.60	840.46	1,048.85	1,280.78	1,538.43	1,824.16	1,931.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.33%	-0.33%	-0.33%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	835.30	843.21	851.13
Year 2 PV (M)	1,036.00	1,055.73	1,075.65
Year 3 PV (M)	1,257.31	1,293.40	1,330.18
Year 4 PV (M)	1,500.95	1,558.68	1,618.05
Year 5 PV (M)	1,768.79	1,854.22	1,942.92
PV of Terminal Value (M)	187,245.82	196,289.86	205,680.04
Equity Value (M)	193,644.16	202,895.11	212,497.97
Shares Outstanding (M)	76.82	76.82	76.82
Fair Value	$2,520.87	$2,641.30	$2,766.31
Upside / Downside	217.89%	233.08%	248.84%

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

EZconn Corporation (6442.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener