DDM Analysis: 6920.T

Valuation Snapshot

Stable Growth	$43,479.87 - $208,855.20	$94,232.21
Multi-Stage	$23,311.15 - $25,495.28	$24,383.25
Blended Fair Value	$59,307.73
Current Price	$20,305.00
Upside	192.08%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	54.40%	44.72%	271.81	200.85	116.91	86.93	46.96	30.98	18.98	19.98	12.74	11.49
YoY Growth	-	-	35.33%	71.80%	34.49%	85.10%	51.61%	63.16%	-5.00%	56.86%	10.87%	70.39%
Dividend Yield	-	-	1.34%	0.85%	0.50%	0.59%	0.18%	0.36%	0.56%	1.05%	1.10%	2.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	94,779.00
(-) Cash Dividends Paid (M)	29,672.00
(=) Cash Retained (M)	65,107.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18,955.80	11,847.38	7,108.43
Cash Retained (M)	65,107.00	65,107.00	65,107.00
(-) Cash Required (M)	-18,955.80	-11,847.38	-7,108.43
(=) Excess Retained (M)	46,151.20	53,259.63	57,998.58
(/) Shares Outstanding (M)	90.25	90.25	90.25
(=) Excess Retained per Share	511.37	590.13	642.64
LTM Dividend per Share	328.78	328.78	328.78
(+) Excess Retained per Share	511.37	590.13	642.64
(=) Adjusted Dividend	840.15	918.91	971.42
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$43,479.87	$94,232.21	$208,855.20
Upside / Downside	114.13%	364.08%	928.59%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	94,779.00	100,939.64	107,500.71	114,488.26	121,929.99	129,855.44	133,751.11
Payout Ratio	31.31%	43.05%	54.78%	66.52%	78.26%	90.00%	92.50%
Projected Dividends (M)	29,672.00	43,449.68	58,893.09	76,160.57	95,424.00	116,869.90	123,719.77

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)	40,024.44	40,403.82	40,783.20
Year 2 PV (M)	49,973.73	50,925.59	51,886.43
Year 3 PV (M)	59,531.43	61,240.37	62,981.70
Year 4 PV (M)	68,708.82	71,351.17	74,069.00
Year 5 PV (M)	77,516.87	81,260.97	85,148.36
PV of Terminal Value (M)	1,808,075.16	1,895,405.87	1,986,078.93
Equity Value (M)	2,103,830.46	2,200,587.78	2,300,947.61
Shares Outstanding (M)	90.25	90.25	90.25
Fair Value	$23,311.15	$24,383.25	$25,495.28
Upside / Downside	14.80%	20.08%	25.56%

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

Lasertec Corporation (6920.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener