DDM Analysis: 5999.T

Valuation Snapshot

Stable Growth	$60,268.52 - $71,006.53	$66,543.52
Multi-Stage	$14,476.44 - $15,874.45	$15,162.47
Blended Fair Value	$40,853.00
Current Price	$2,200.13
Upside	1,756.84%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	15.10%	10.98%	45.51	44.77	42.37	42.18	32.68	22.52	23.82	21.69	16.06	16.06
YoY Growth	-	-	1.65%	5.66%	0.44%	29.10%	45.08%	-5.43%	9.79%	35.06%	0.00%	0.00%
Dividend Yield	-	-	2.15%	2.45%	2.95%	3.15%	1.42%	1.23%	3.16%	2.37%	1.98%	2.67%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,868.00
(-) Cash Dividends Paid (M)	117.00
(=) Cash Retained (M)	3,751.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	773.60	483.50	290.10
Cash Retained (M)	3,751.00	3,751.00	3,751.00
(-) Cash Required (M)	-773.60	-483.50	-290.10
(=) Excess Retained (M)	2,977.40	3,267.50	3,460.90
(/) Shares Outstanding (M)	10.83	10.83	10.83
(=) Excess Retained per Share	274.83	301.61	319.46
LTM Dividend per Share	10.80	10.80	10.80
(+) Excess Retained per Share	274.83	301.61	319.46
(=) Adjusted Dividend	285.63	312.41	330.26
WACC / Discount Rate	5.52%	5.52%	5.52%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$60,268.52	$66,543.52	$71,006.53
Upside / Downside	2,639.32%	2,924.53%	3,127.38%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,868.00	4,119.42	4,387.18	4,672.35	4,976.05	5,299.50	5,458.48
Payout Ratio	3.02%	20.42%	37.81%	55.21%	72.60%	90.00%	92.50%
Projected Dividends (M)	117.00	841.18	1,659.01	2,579.60	3,612.86	4,769.55	5,049.09

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.52%	5.52%	5.52%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	789.70	797.18	804.67
Year 2 PV (M)	1,462.15	1,490.00	1,518.11
Year 3 PV (M)	2,134.36	2,195.63	2,258.06
Year 4 PV (M)	2,806.33	2,914.25	3,025.26
Year 5 PV (M)	3,478.05	3,646.04	3,820.46
PV of Terminal Value (M)	146,159.78	153,219.35	160,549.11
Equity Value (M)	156,830.37	164,262.46	171,975.67
Shares Outstanding (M)	10.83	10.83	10.83
Fair Value	$14,476.44	$15,162.47	$15,874.45
Upside / Downside	557.98%	589.16%	621.52%

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

Ihara Science Corporation (5999.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener