DDM Analysis: 6201.T

Valuation Snapshot

Stable Growth	$32,890.07 - $135,676.66	$84,691.02
Multi-Stage	$16,363.20 - $17,893.77	$17,114.50
Blended Fair Value	$50,902.76
Current Price	$16,640.00
Upside	205.91%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.69%	10.65%	285.91	205.64	185.07	164.51	154.23	164.51	159.37	138.81	124.55	124.84
YoY Growth	-	-	39.04%	11.11%	12.50%	6.66%	-6.25%	3.22%	14.82%	11.45%	-0.24%	20.11%
Dividend Yield	-	-	1.75%	1.50%	1.80%	1.96%	1.60%	2.88%	2.64%	2.24%	2.11%	3.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	206,008.00
(-) Cash Dividends Paid (M)	85,066.00
(=) Cash Retained (M)	120,942.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	41,201.60	25,751.00	15,450.60
Cash Retained (M)	120,942.00	120,942.00	120,942.00
(-) Cash Required (M)	-41,201.60	-25,751.00	-15,450.60
(=) Excess Retained (M)	79,740.40	95,191.00	105,491.40
(/) Shares Outstanding (M)	301.97	301.97	301.97
(=) Excess Retained per Share	264.07	315.24	349.35
LTM Dividend per Share	281.71	281.71	281.71
(+) Excess Retained per Share	264.07	315.24	349.35
(=) Adjusted Dividend	545.78	596.94	631.05
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$32,890.07	$84,691.02	$135,676.66
Upside / Downside	97.66%	408.96%	715.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	206,008.00	219,398.52	233,659.42	248,847.29	265,022.36	282,248.81	290,716.28
Payout Ratio	41.29%	51.03%	60.78%	70.52%	80.26%	90.00%	92.50%
Projected Dividends (M)	85,066.00	111,967.97	142,007.78	175,479.71	212,703.01	254,023.93	268,912.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	103,418.12	104,398.39	105,378.66
Year 2 PV (M)	121,148.45	123,455.99	125,785.30
Year 3 PV (M)	138,272.40	142,241.71	146,286.25
Year 4 PV (M)	154,805.04	160,758.40	166,881.85
Year 5 PV (M)	170,761.11	179,008.93	187,572.42
PV of Terminal Value (M)	4,252,738.61	4,458,147.48	4,671,417.82
Equity Value (M)	4,941,143.73	5,168,010.90	5,403,322.30
Shares Outstanding (M)	301.97	301.97	301.97
Fair Value	$16,363.20	$17,114.50	$17,893.77
Upside / Downside	-1.66%	2.85%	7.53%

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

Toyota Industries Corporation (6201.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener