DDM Analysis: 6875.T

Valuation Snapshot

Stable Growth	$6,646.04 - $31,927.72	$14,402.19
Multi-Stage	$3,739.38 - $4,079.95	$3,906.59
Blended Fair Value	$9,154.39
Current Price	$7,430.00
Upside	23.21%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	40.08%	9.69%	118.42	102.44	102.31	103.15	21.92	21.96	43.78	43.52	43.13	45.00
YoY Growth	-	-	15.60%	0.13%	-0.81%	370.53%	-0.16%	-49.85%	0.60%	0.91%	-4.18%	-4.16%
Dividend Yield	-	-	2.22%	2.50%	2.75%	3.27%	0.69%	1.05%	3.10%	1.47%	1.55%	3.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,704.08
(-) Cash Dividends Paid (M)	2,386.20
(=) Cash Retained (M)	317.87

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	540.82	338.01	202.81
Cash Retained (M)	317.87	317.87	317.87
(-) Cash Required (M)	-540.82	-338.01	-202.81
(=) Excess Retained (M)	-222.94	-20.14	115.07
(/) Shares Outstanding (M)	16.84	16.84	16.84
(=) Excess Retained per Share	-13.24	-1.20	6.83
LTM Dividend per Share	141.67	141.67	141.67
(+) Excess Retained per Share	-13.24	-1.20	6.83
(=) Adjusted Dividend	128.43	140.47	148.50
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$6,646.04	$14,402.19	$31,927.72
Upside / Downside	-10.55%	93.84%	329.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,704.08	2,879.84	3,067.03	3,266.39	3,478.70	3,704.82	3,815.96
Payout Ratio	88.24%	88.60%	88.95%	89.30%	89.65%	90.00%	92.50%
Projected Dividends (M)	2,386.20	2,551.42	2,728.03	2,916.81	3,118.62	3,334.34	3,529.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,350.28	2,372.56	2,394.83
Year 2 PV (M)	2,314.86	2,358.95	2,403.46
Year 3 PV (M)	2,279.93	2,345.38	2,412.07
Year 4 PV (M)	2,245.50	2,331.86	2,420.68
Year 5 PV (M)	2,211.56	2,318.38	2,429.29
PV of Terminal Value (M)	51,581.90	54,073.33	56,660.11
Equity Value (M)	62,984.03	65,800.45	68,720.43
Shares Outstanding (M)	16.84	16.84	16.84
Fair Value	$3,739.38	$3,906.59	$4,079.95
Upside / Downside	-49.67%	-47.42%	-45.09%

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

Ticker

Industry

Sector

MegaChips Corporation (6875.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener