DDM Analysis: 6532.T

Valuation Snapshot

Stable Growth	$3,058.15 - $5,262.40	$4,008.56
Multi-Stage	$2,462.18 - $2,683.39	$2,570.81
Blended Fair Value	$3,289.69
Current Price	$8,399.00
Upside	-60.83%
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	52.85%	0.00%	50.13	41.28	31.28	20.67	11.57	6.01	6.52	3.04	0.00	1.99
YoY Growth	-	-	21.44%	31.98%	51.32%	78.67%	92.55%	-7.87%	114.65%	0.00%	-100.00%	0.00%
Dividend Yield	-	-	0.65%	1.29%	0.61%	0.51%	0.35%	0.77%	1.79%	0.72%	0.00%	1.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	34,926.00
(-) Cash Dividends Paid (M)	9,428.00
(=) Cash Retained (M)	25,498.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,985.20	4,365.75	2,619.45
Cash Retained (M)	25,498.00	25,498.00	25,498.00
(-) Cash Required (M)	-6,985.20	-4,365.75	-2,619.45
(=) Excess Retained (M)	18,512.80	21,132.25	22,878.55
(/) Shares Outstanding (M)	151.97	151.97	151.97
(=) Excess Retained per Share	121.82	139.05	150.54
LTM Dividend per Share	62.04	62.04	62.04
(+) Excess Retained per Share	121.82	139.05	150.54
(=) Adjusted Dividend	183.85	201.09	212.58
WACC / Discount Rate	11.84%	11.84%	11.84%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$3,058.15	$4,008.56	$5,262.40
Upside / Downside	-63.59%	-52.27%	-37.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	34,926.00	37,196.19	39,613.94	42,188.85	44,931.12	47,851.65	49,287.20
Payout Ratio	26.99%	39.60%	52.20%	64.80%	77.40%	90.00%	92.50%
Projected Dividends (M)	9,428.00	14,727.97	20,677.10	27,337.40	34,776.17	43,066.48	45,590.66

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	11.84%	11.84%	11.84%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	13,044.83	13,168.48	13,292.13
Year 2 PV (M)	16,221.12	16,530.08	16,841.96
Year 3 PV (M)	18,995.19	19,540.48	20,096.10
Year 4 PV (M)	21,402.47	22,225.55	23,072.14
Year 5 PV (M)	23,475.62	24,609.50	25,786.77
PV of Terminal Value (M)	281,042.83	294,617.30	308,711.31
Equity Value (M)	374,182.05	390,691.39	407,800.41
Shares Outstanding (M)	151.97	151.97	151.97
Fair Value	$2,462.18	$2,570.81	$2,683.39
Upside / Downside	-70.68%	-69.39%	-68.05%

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

BayCurrent Consulting, Inc. (6532.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener