DDM Analysis: 2730.T

Valuation Snapshot

Stable Growth	$2,398.83 - $4,892.09	$3,357.76
Multi-Stage	$2,921.86 - $3,204.30	$3,060.42
Blended Fair Value	$3,209.09
Current Price	$2,109.00
Upside	52.16%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.43%	6.36%	41.34	36.46	38.00	43.00	32.75	33.28	27.11	22.55	20.88	18.69
YoY Growth	-	-	13.38%	-4.05%	-11.61%	31.30%	-1.61%	22.76%	20.20%	7.99%	11.75%	-16.28%
Dividend Yield	-	-	1.96%	2.23%	2.61%	3.38%	3.02%	3.05%	2.66%	2.02%	2.05%	2.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,041.00
(-) Cash Dividends Paid (M)	4,609.00
(=) Cash Retained (M)	10,432.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,008.20	1,880.13	1,128.08
Cash Retained (M)	10,432.00	10,432.00	10,432.00
(-) Cash Required (M)	-3,008.20	-1,880.13	-1,128.08
(=) Excess Retained (M)	7,423.80	8,551.88	9,303.93
(/) Shares Outstanding (M)	108.41	108.41	108.41
(=) Excess Retained per Share	68.48	78.89	85.82
LTM Dividend per Share	42.52	42.52	42.52
(+) Excess Retained per Share	68.48	78.89	85.82
(=) Adjusted Dividend	111.00	121.40	128.34
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	2.43%	3.43%	4.43%
Fair Value	$2,398.83	$3,357.76	$4,892.09
Upside / Downside	13.74%	59.21%	131.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,041.00	15,557.48	16,091.69	16,644.25	17,215.77	17,806.93	18,341.14
Payout Ratio	30.64%	42.51%	54.39%	66.26%	78.13%	90.00%	92.50%
Projected Dividends (M)	4,609.00	6,614.16	8,751.59	11,028.00	13,450.44	16,026.24	16,965.55

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	2.43%	3.43%	4.43%
Year 1 PV (M)	6,111.78	6,171.45	6,231.11
Year 2 PV (M)	7,472.63	7,619.24	7,767.28
Year 3 PV (M)	8,701.15	8,958.48	9,220.84
Year 4 PV (M)	9,806.40	10,194.98	10,595.00
Year 5 PV (M)	10,796.87	11,334.28	11,892.88
PV of Terminal Value (M)	273,862.10	287,493.42	301,662.22
Equity Value (M)	316,750.94	331,771.86	347,369.32
Shares Outstanding (M)	108.41	108.41	108.41
Fair Value	$2,921.86	$3,060.42	$3,204.30
Upside / Downside	38.54%	45.11%	51.93%

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

EDION Corporation (2730.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener