DDM Analysis: 8890.T

Valuation Snapshot

Stable Growth	$31,556.93 - $68,817.98	$64,492.52
Multi-Stage	$10,458.52 - $11,443.11	$10,941.78
Blended Fair Value	$37,717.15
Current Price	$3,420.00
Upside	1,002.84%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-2.94%	0.00%	54.71	47.11	5.16	59.51	60.25	63.52	46.45	35.23	28.78	0.00
YoY Growth	-	-	16.12%	813.51%	-91.33%	-1.21%	-5.16%	36.76%	31.85%	22.40%	0.00%	0.00%
Dividend Yield	-	-	1.60%	1.59%	0.46%	7.14%	6.35%	6.26%	2.85%	3.72%	4.08%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,931.00
(-) Cash Dividends Paid (M)	4,970.00
(=) Cash Retained (M)	4,961.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,986.20	1,241.38	744.83
Cash Retained (M)	4,961.00	4,961.00	4,961.00
(-) Cash Required (M)	-1,986.20	-1,241.38	-744.83
(=) Excess Retained (M)	2,974.80	3,719.63	4,216.18
(/) Shares Outstanding (M)	28.70	28.70	28.70
(=) Excess Retained per Share	103.65	129.61	146.91
LTM Dividend per Share	173.17	173.17	173.17
(+) Excess Retained per Share	103.65	129.61	146.91
(=) Adjusted Dividend	276.83	302.78	320.08
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$31,556.93	$64,492.52	$68,817.98
Upside / Downside	822.72%	1,785.75%	1,912.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,931.00	10,576.52	11,263.99	11,996.15	12,775.90	13,606.33	14,014.52
Payout Ratio	50.05%	58.04%	66.03%	74.02%	82.01%	90.00%	92.50%
Projected Dividends (M)	4,970.00	6,138.21	7,437.29	8,879.32	10,477.39	12,245.70	12,963.43

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,713.46	5,767.62	5,821.77
Year 2 PV (M)	6,443.61	6,566.35	6,690.24
Year 3 PV (M)	7,160.63	7,366.19	7,575.64
Year 4 PV (M)	7,864.70	8,167.15	8,478.25
Year 5 PV (M)	8,555.98	8,969.23	9,398.31
PV of Terminal Value (M)	264,413.70	277,184.98	290,445.04
Equity Value (M)	300,152.08	314,021.52	328,409.25
Shares Outstanding (M)	28.70	28.70	28.70
Fair Value	$10,458.52	$10,941.78	$11,443.11
Upside / Downside	205.80%	219.94%	234.59%

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

Raysum Co., Ltd. (8890.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener