DDM Analysis: 8914.T

Valuation Snapshot

Stable Growth	$6,445.90 - $14,056.95	$13,173.42
Multi-Stage	$2,129.04 - $2,329.88	$2,227.62
Blended Fair Value	$7,700.52
Current Price	$1,211.00
Upside	535.88%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	20.41%	17.01%	28.95	17.20	11.72	7.70	9.93	11.43	9.66	9.45	9.40	8.68
YoY Growth	-	-	68.26%	46.81%	52.15%	-22.45%	-13.14%	18.41%	2.16%	0.57%	8.29%	44.22%
Dividend Yield	-	-	2.96%	2.60%	1.99%	1.15%	1.71%	3.26%	2.05%	0.55%	1.27%	1.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,589.34
(-) Cash Dividends Paid (M)	1,609.13
(=) Cash Retained (M)	1,980.21

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	717.87	448.67	269.20
Cash Retained (M)	1,980.21	1,980.21	1,980.21
(-) Cash Required (M)	-717.87	-448.67	-269.20
(=) Excess Retained (M)	1,262.34	1,531.54	1,711.00
(/) Shares Outstanding (M)	50.78	50.78	50.78
(=) Excess Retained per Share	24.86	30.16	33.69
LTM Dividend per Share	31.69	31.69	31.69
(+) Excess Retained per Share	24.86	30.16	33.69
(=) Adjusted Dividend	56.55	61.85	65.38
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$6,445.90	$13,173.42	$14,056.95
Upside / Downside	432.28%	987.81%	1,060.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,589.34	3,822.64	4,071.11	4,335.74	4,617.56	4,917.70	5,065.23
Payout Ratio	44.83%	53.86%	62.90%	71.93%	80.97%	90.00%	92.50%
Projected Dividends (M)	1,609.13	2,059.05	2,560.67	3,118.80	3,738.66	4,425.93	4,685.34

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)	1,916.57	1,934.74	1,952.90
Year 2 PV (M)	2,218.54	2,260.80	2,303.46
Year 3 PV (M)	2,515.12	2,587.32	2,660.89
Year 4 PV (M)	2,806.37	2,914.29	3,025.30
Year 5 PV (M)	3,092.36	3,241.73	3,396.81
PV of Terminal Value (M)	95,566.34	100,182.23	104,974.78
Equity Value (M)	108,115.31	113,121.11	118,314.14
Shares Outstanding (M)	50.78	50.78	50.78
Fair Value	$2,129.04	$2,227.62	$2,329.88
Upside / Downside	75.81%	83.95%	92.39%

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

Arealink Co., Ltd. (8914.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener