DDM Analysis: 6238.T

Valuation Snapshot

Stable Growth	$2,491.83 - $13,773.21	$4,796.91
Multi-Stage	$1,821.36 - $1,995.57	$1,906.85
Blended Fair Value	$3,351.88
Current Price	$1,103.00
Upside	203.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.97%	16.71%	38.94	37.94	53.73	37.20	41.33	32.06	32.06	32.06	26.71	8.71
YoY Growth	-	-	2.63%	-29.38%	44.44%	-10.00%	28.93%	0.00%	0.00%	20.00%	206.72%	4.91%
Dividend Yield	-	-	3.85%	3.61%	4.08%	3.30%	2.94%	3.10%	2.77%	3.37%	1.97%	0.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,853.51
(-) Cash Dividends Paid (M)	515.42
(=) Cash Retained (M)	1,338.09

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	370.70	231.69	139.01
Cash Retained (M)	1,338.09	1,338.09	1,338.09
(-) Cash Required (M)	-370.70	-231.69	-139.01
(=) Excess Retained (M)	967.38	1,106.40	1,199.07
(/) Shares Outstanding (M)	26.48	26.48	26.48
(=) Excess Retained per Share	36.53	41.78	45.28
LTM Dividend per Share	19.46	19.46	19.46
(+) Excess Retained per Share	36.53	41.78	45.28
(=) Adjusted Dividend	56.00	61.25	64.75
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	4.36%	5.36%	6.36%
Fair Value	$2,491.83	$4,796.91	$13,773.21
Upside / Downside	125.91%	334.90%	1,148.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,853.51	1,952.88	2,057.59	2,167.91	2,284.15	2,406.62	2,478.82
Payout Ratio	27.81%	40.25%	52.68%	65.12%	77.56%	90.00%	92.50%
Projected Dividends (M)	515.42	785.96	1,084.04	1,411.81	1,771.62	2,165.96	2,292.91

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	4.36%	5.36%	6.36%
Year 1 PV (M)	729.57	736.56	743.55
Year 2 PV (M)	934.06	952.05	970.21
Year 3 PV (M)	1,129.21	1,161.98	1,195.38
Year 4 PV (M)	1,315.33	1,366.47	1,419.09
Year 5 PV (M)	1,492.72	1,565.62	1,641.34
PV of Terminal Value (M)	42,628.56	44,710.43	46,872.85
Equity Value (M)	48,229.46	50,493.11	52,842.42
Shares Outstanding (M)	26.48	26.48	26.48
Fair Value	$1,821.36	$1,906.85	$1,995.57
Upside / Downside	65.13%	72.88%	80.92%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

FURYU Corporation (6238.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener