DDM Analysis: 3784.T

Valuation Snapshot

Stable Growth	$2,770.40 - $7,068.87	$4,185.20
Multi-Stage	$1,872.18 - $2,047.80	$1,958.39
Blended Fair Value	$3,071.79
Current Price	$1,289.00
Upside	138.31%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	23.69%	23.33%	30.47	14.49	14.49	7.69	10.53	10.53	10.50	12.99	7.01	3.74
YoY Growth	-	-	110.33%	0.00%	88.33%	-26.93%	0.02%	0.23%	-19.18%	85.30%	87.35%	0.00%
Dividend Yield	-	-	2.27%	1.25%	1.31%	1.11%	0.85%	2.18%	3.33%	2.73%	1.55%	0.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,053.13
(-) Cash Dividends Paid (M)	85.05
(=) Cash Retained (M)	1,968.08

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	410.63	256.64	153.98
Cash Retained (M)	1,968.08	1,968.08	1,968.08
(-) Cash Required (M)	-410.63	-256.64	-153.98
(=) Excess Retained (M)	1,557.45	1,711.44	1,814.09
(/) Shares Outstanding (M)	16.83	16.83	16.83
(=) Excess Retained per Share	92.52	101.67	107.77
LTM Dividend per Share	5.05	5.05	5.05
(+) Excess Retained per Share	92.52	101.67	107.77
(=) Adjusted Dividend	97.57	106.72	112.82
WACC / Discount Rate	9.22%	9.22%	9.22%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,770.40	$4,185.20	$7,068.87
Upside / Downside	114.93%	224.69%	448.40%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,053.13	2,186.58	2,328.71	2,480.08	2,641.28	2,812.96	2,897.35
Payout Ratio	4.14%	21.31%	38.49%	55.66%	72.83%	90.00%	92.50%
Projected Dividends (M)	85.05	466.05	896.21	1,380.34	1,923.60	2,531.67	2,680.05

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.22%	9.22%	9.22%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	422.72	426.72	430.73
Year 2 PV (M)	737.31	751.35	765.53
Year 3 PV (M)	1,030.00	1,059.57	1,089.70
Year 4 PV (M)	1,301.93	1,352.00	1,403.50
Year 5 PV (M)	1,554.16	1,629.23	1,707.17
PV of Terminal Value (M)	26,469.29	27,747.77	29,075.17
Equity Value (M)	31,515.40	32,966.63	34,471.78
Shares Outstanding (M)	16.83	16.83	16.83
Fair Value	$1,872.18	$1,958.39	$2,047.80
Upside / Downside	45.24%	51.93%	58.87%

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

Vinx Corp. (3784.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener