DDM Analysis: 8334.T

Valuation Snapshot

Stable Growth	$6,708.78 - $24,257.75	$21,265.36
Multi-Stage	$3,054.89 - $3,343.33	$3,196.46
Blended Fair Value	$12,230.91
Current Price	$1,210.50
Upside	910.40%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	17.60%	10.86%	32.26	20.91	16.05	15.30	14.22	14.35	14.68	13.64	14.47	14.08
YoY Growth	-	-	54.32%	30.23%	4.89%	7.62%	-0.87%	-2.29%	7.60%	-5.71%	2.76%	22.35%
Dividend Yield	-	-	2.67%	2.01%	3.04%	4.00%	4.06%	4.19%	3.77%	2.34%	2.15%	3.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	46,798.00
(-) Cash Dividends Paid (M)	12,378.00
(=) Cash Retained (M)	34,420.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,359.60	5,849.75	3,509.85
Cash Retained (M)	34,420.00	34,420.00	34,420.00
(-) Cash Required (M)	-9,359.60	-5,849.75	-3,509.85
(=) Excess Retained (M)	25,060.40	28,570.25	30,910.15
(/) Shares Outstanding (M)	383.67	383.67	383.67
(=) Excess Retained per Share	65.32	74.47	80.56
LTM Dividend per Share	32.26	32.26	32.26
(+) Excess Retained per Share	65.32	74.47	80.56
(=) Adjusted Dividend	97.58	106.73	112.83
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$6,708.78	$21,265.36	$24,257.75
Upside / Downside	454.22%	1,656.74%	1,903.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	46,798.00	49,839.87	53,079.46	56,529.63	60,204.05	64,117.32	66,040.84
Payout Ratio	26.45%	39.16%	51.87%	64.58%	77.29%	90.00%	92.50%
Projected Dividends (M)	12,378.00	19,517.23	27,532.27	36,506.80	46,531.69	57,705.58	61,087.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	18,063.31	18,234.52	18,405.74
Year 2 PV (M)	23,583.05	24,032.25	24,485.67
Year 3 PV (M)	28,940.82	29,771.61	30,618.14
Year 4 PV (M)	34,140.12	35,453.05	36,803.49
Year 5 PV (M)	39,184.38	41,077.00	43,042.06
PV of Terminal Value (M)	1,028,155.34	1,077,815.63	1,129,376.53
Equity Value (M)	1,172,067.02	1,226,384.05	1,282,731.64
Shares Outstanding (M)	383.67	383.67	383.67
Fair Value	$3,054.89	$3,196.46	$3,343.33
Upside / Downside	152.37%	164.06%	176.19%

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

The Gunma Bank, Ltd. (8334.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener