DDM Analysis: 7966.T

Valuation Snapshot

Stable Growth	$5,707.51 - $25,140.05	$9,944.78
Multi-Stage	$5,390.54 - $5,906.50	$5,643.71
Blended Fair Value	$7,794.25
Current Price	$3,640.00
Upside	114.13%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.68%	7.55%	96.02	89.89	96.00	84.28	84.13	84.13	77.62	71.14	64.65	57.12
YoY Growth	-	-	6.83%	-6.36%	13.90%	0.18%	0.00%	8.39%	9.11%	10.03%	13.18%	23.24%
Dividend Yield	-	-	3.25%	2.61%	4.23%	3.67%	3.49%	3.29%	3.33%	2.21%	2.41%	2.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,589.00
(-) Cash Dividends Paid (M)	6,781.00
(=) Cash Retained (M)	5,808.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,517.80	1,573.63	944.18
Cash Retained (M)	5,808.00	5,808.00	5,808.00
(-) Cash Required (M)	-2,517.80	-1,573.63	-944.18
(=) Excess Retained (M)	3,290.20	4,234.38	4,863.83
(/) Shares Outstanding (M)	66.94	66.94	66.94
(=) Excess Retained per Share	49.15	63.26	72.66
LTM Dividend per Share	101.30	101.30	101.30
(+) Excess Retained per Share	49.15	63.26	72.66
(=) Adjusted Dividend	150.45	164.55	173.96
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	3.59%	4.59%	5.59%
Fair Value	$5,707.51	$9,944.78	$25,140.05
Upside / Downside	56.80%	173.21%	590.66%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,589.00	13,166.95	13,771.42	14,403.65	15,064.91	15,756.52	16,229.22
Payout Ratio	53.86%	61.09%	68.32%	75.55%	82.77%	90.00%	92.50%
Projected Dividends (M)	6,781.00	8,043.90	9,408.46	10,881.35	12,469.66	14,180.87	15,012.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	3.59%	4.59%	5.59%
Year 1 PV (M)	7,493.30	7,565.63	7,637.97
Year 2 PV (M)	8,164.54	8,322.93	8,482.84
Year 3 PV (M)	8,796.35	9,053.56	9,315.74
Year 4 PV (M)	9,390.33	9,758.21	10,136.79
Year 5 PV (M)	9,947.99	10,437.51	10,946.11
PV of Terminal Value (M)	317,055.74	332,657.32	348,867.13
Equity Value (M)	360,848.25	377,795.17	395,386.58
Shares Outstanding (M)	66.94	66.94	66.94
Fair Value	$5,390.54	$5,643.71	$5,906.50
Upside / Downside	48.09%	55.05%	62.27%

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

LINTEC Corporation (7966.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener