DDM Analysis: 2767.T

Valuation Snapshot

Stable Growth	$7,071.00 - $20,052.24	$11,031.38
Multi-Stage	$4,622.71 - $5,058.49	$4,836.61
Blended Fair Value	$7,933.99
Current Price	$2,264.00
Upside	250.44%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	51.19%	4.66%	41.90	31.39	10.34	5.16	5.30	5.30	2.71	26.58	26.58	31.89
YoY Growth	-	-	33.49%	203.72%	100.31%	-2.72%	0.00%	95.86%	-89.81%	0.00%	-16.63%	20.02%
Dividend Yield	-	-	2.02%	1.83%	0.35%	1.14%	2.20%	3.19%	1.05%	5.08%	4.41%	5.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,888.00
(-) Cash Dividends Paid (M)	61.00
(=) Cash Retained (M)	17,827.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,577.60	2,236.00	1,341.60
Cash Retained (M)	17,827.00	17,827.00	17,827.00
(-) Cash Required (M)	-3,577.60	-2,236.00	-1,341.60
(=) Excess Retained (M)	14,249.40	15,591.00	16,485.40
(/) Shares Outstanding (M)	62.40	62.40	62.40
(=) Excess Retained per Share	228.34	249.84	264.17
LTM Dividend per Share	0.98	0.98	0.98
(+) Excess Retained per Share	228.34	249.84	264.17
(=) Adjusted Dividend	229.32	250.82	265.15
WACC / Discount Rate	8.92%	8.92%	8.92%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$7,071.00	$11,031.38	$20,052.24
Upside / Downside	212.32%	387.25%	785.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,888.00	19,050.72	20,289.02	21,607.80	23,012.31	24,508.11	25,243.35
Payout Ratio	0.34%	18.27%	36.20%	54.14%	72.07%	90.00%	92.50%
Projected Dividends (M)	61.00	3,481.10	7,345.56	11,697.69	16,584.56	22,057.30	23,350.10

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.92%	8.92%	8.92%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,165.96	3,195.97	3,225.98
Year 2 PV (M)	6,075.80	6,191.53	6,308.35
Year 3 PV (M)	8,799.70	9,052.31	9,309.71
Year 4 PV (M)	11,346.48	11,782.84	12,231.66
Year 5 PV (M)	13,724.58	14,387.48	15,075.75
PV of Terminal Value (M)	245,361.00	257,212.03	269,516.62
Equity Value (M)	288,473.53	301,822.16	315,668.07
Shares Outstanding (M)	62.40	62.40	62.40
Fair Value	$4,622.71	$4,836.61	$5,058.49
Upside / Downside	104.18%	113.63%	123.43%

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

Mode

Ticker

Industry

Sector

Fields Corporation (2767.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener