DDM Analysis: 7269.T

Valuation Snapshot

Stable Growth	$10,091.35 - $41,628.41	$25,984.96
Multi-Stage	$4,932.68 - $5,398.93	$5,161.53
Blended Fair Value	$15,573.24
Current Price	$1,743.00
Upside	793.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	15.74%	18.07%	36.75	26.35	24.17	24.67	21.38	17.69	18.84	13.03	7.78	8.37
YoY Growth	-	-	39.49%	9.01%	-2.02%	15.36%	20.84%	-6.06%	44.52%	67.61%	-7.14%	19.98%
Dividend Yield	-	-	2.11%	1.44%	1.86%	2.31%	1.82%	1.94%	1.47%	0.85%	0.58%	1.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	403,843.00
(-) Cash Dividends Paid (M)	79,144.00
(=) Cash Retained (M)	324,699.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	80,768.60	50,480.38	30,288.23
Cash Retained (M)	324,699.00	324,699.00	324,699.00
(-) Cash Required (M)	-80,768.60	-50,480.38	-30,288.23
(=) Excess Retained (M)	243,930.40	274,218.63	294,410.78
(/) Shares Outstanding (M)	1,929.31	1,929.31	1,929.31
(=) Excess Retained per Share	126.43	142.13	152.60
LTM Dividend per Share	41.02	41.02	41.02
(+) Excess Retained per Share	126.43	142.13	152.60
(=) Adjusted Dividend	167.46	183.15	193.62
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$10,091.35	$25,984.96	$41,628.41
Upside / Downside	478.96%	1,390.82%	2,288.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	403,843.00	430,092.80	458,048.83	487,822.00	519,530.43	553,299.91	569,898.91
Payout Ratio	19.60%	33.68%	47.76%	61.84%	75.92%	90.00%	92.50%
Projected Dividends (M)	79,144.00	144,847.39	218,757.84	301,664.67	394,425.13	497,969.92	527,156.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	133,786.88	135,055.01	136,323.13
Year 2 PV (M)	186,624.80	190,179.48	193,767.69
Year 3 PV (M)	237,702.11	244,525.68	251,478.61
Year 4 PV (M)	287,062.22	298,101.82	309,456.82
Year 5 PV (M)	334,747.57	350,916.00	367,703.24
PV of Terminal Value (M)	8,336,757.40	8,739,425.90	9,157,505.47
Equity Value (M)	9,516,680.98	9,958,203.89	10,416,234.96
Shares Outstanding (M)	1,929.31	1,929.31	1,929.31
Fair Value	$4,932.68	$5,161.53	$5,398.93
Upside / Downside	183.00%	196.13%	209.75%

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%

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Suzuki Motor Corporation (7269.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener