Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Japan Real Estate Investment Corporation (8952.T)

Company Dividend Discount ModelIndustry: REIT - OfficeSector: Real Estate

Valuation Snapshot

Stable Growth$153,568.60 - $256,526.32$198,876.59
Multi-Stage$265,019.25 - $290,647.79$277,589.25
Blended Fair Value$238,232.92
Current Price$124,500.00
Upside91.35%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS0.00%0.00%0.006,053.845,637.935,537.995,495.190.000.000.000.000.00
YoY Growth---100.00%7.38%1.80%0.78%0.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--0.00%5.30%4.84%4.64%4.11%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)74,145.16
(-) Cash Dividends Paid (M)52,022.41
(=) Cash Retained (M)22,122.75
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)14,829.039,268.155,560.89
Cash Retained (M)22,122.7522,122.7522,122.75
(-) Cash Required (M)-14,829.03-9,268.15-5,560.89
(=) Excess Retained (M)7,293.7212,854.6116,561.86
(/) Shares Outstanding (M)5.695.695.69
(=) Excess Retained per Share1,281.512,258.572,909.93
LTM Dividend per Share9,140.399,140.399,140.39
(+) Excess Retained per Share1,281.512,258.572,909.93
(=) Adjusted Dividend10,421.9011,398.9512,050.32
WACC / Discount Rate7.04%7.04%7.04%
Growth Rate0.24%1.24%2.24%
Fair Value$153,568.60$198,876.59$256,526.32
Upside / Downside23.35%59.74%106.05%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)74,145.1675,063.0675,992.3276,933.0977,885.5078,849.7081,215.19
Payout Ratio70.16%74.13%78.10%82.07%86.03%90.00%92.50%
Projected Dividends (M)52,022.4155,644.5059,348.2963,135.2767,006.9170,964.7375,124.05

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.04%7.04%7.04%
Growth Rate0.24%1.24%2.24%
Year 1 PV (M)51,470.9951,984.4852,497.97
Year 2 PV (M)50,779.5551,797.7852,826.12
Year 3 PV (M)49,968.1151,478.5653,019.15
Year 4 PV (M)49,054.7151,041.7353,088.51
Year 5 PV (M)48,055.6050,500.9953,044.92
PV of Terminal Value (M)1,259,025.461,323,092.891,389,742.32
Equity Value (M)1,508,354.421,579,896.431,654,219.00
Shares Outstanding (M)5.695.695.69
Fair Value$265,019.25$277,589.25$290,647.79
Upside / Downside112.87%122.96%133.45%

High-Yield Dividend Screener

« Prev Page 13 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PCR.WAPCC Rokita S.A.7.82%$5.0595.33%
TQR.BKTQR Public Company Limited7.82%$0.3990.56%
KGI.BKKGI Securities (Thailand) Public Company Limited7.81%$0.3162.80%
PRDA.JKPT Prodia Widyahusada Tbk7.81%$180.5285.06%
AIMIRT.BKAIM Industrial Growth Freehold and Leasehold Real Estate Investment Trust7.80%$0.8581.01%
AKRA.JKPT AKR Corporindo Tbk7.80%$99.8882.20%
SPREME.BKSupreme Distribution Public Company Limited7.80%$0.1190.62%
AYV.PAAyvens7.79%$0.9171.87%
1378.HKChina Hongqiao Group Limited7.78%$2.6556.89%
NRG.PANRJ Group S.A.7.78%$0.6363.81%
D2O.AXDuxton Water Limited7.77%$0.1250.68%
TVO-R.BKThai Vegetable Oil Public Company Limited7.77%$1.7462.11%
C38U.SICapitaLand Integrated Commercial Trust7.76%$0.1874.73%
002839.SZJiangsu Zhangjiagang Rural Commercial Bank Co., Ltd7.75%$0.3544.09%
0710.HKBOE Varitronix Limited7.75%$0.4239.15%
0951.HKChaowei Power Holdings Limited7.75%$0.1120.52%
1681.HKConsun Pharmaceutical Group Limited7.75%$1.2055.92%
AXA.DEAXA S.A.7.75%$3.1752.74%
RND.AXRand Mining Limited7.75%$0.2057.47%
601881.SSChina Galaxy Securities Co., Ltd.7.74%$1.2298.30%
TA1.DETelekom Austria AG7.74%$0.7679.04%
0746.HKLee & Man Chemical Company Limited7.73%$0.4035.48%
NESN.SWNestlé S.A.7.73%$6.0972.83%
2633.HKJacobson Pharma Corporation Limited7.72%$0.1036.63%
000498.SZShandong Hi-Speed Road and Bridge Group Co., Ltd.7.71%$0.4748.64%
0016.HKSun Hung Kai Properties Limited7.71%$7.4556.97%
0QKE.LVontobel Holding AG7.70%$4.4661.99%
HAEK.DEHaemato AG7.70%$1.6385.37%
2688.HKENN Energy Holdings Limited7.68%$5.3950.36%
ASIMAR.BKAsian Marine Services Public Company Limited7.68%$0.1260.54%
SAMS.PASamse S.A.7.68%$10.2556.16%
SEC.AXSpheria Emerging Companies Limited7.68%$0.2215.84%
UVAN.BKUnivanich Palm Oil Public Company Limited7.68%$1.0063.09%
JCT.BKJack Chia Industries (Thailand) Public Company Limited7.67%$6.4483.85%
KFL.NZKingfish Limited7.67%$0.1038.05%
ALRIB.PARiber S.A.7.65%$0.2771.18%
DXI.AXDexus Industria REIT7.65%$0.2117.56%
NISP.JKPT Bank OCBC NISP Tbk7.65%$106.0049.91%
SCG.AXScentre Group7.65%$0.3291.06%
002572.SZSuofeiya Home Collection Co., Ltd.7.62%$1.0488.29%
035000.KSHS Ad Inc.7.62%$648.8381.78%
JMT-R.BKJMT Network Services Public Company Limited7.62%$0.6769.23%
SQU.DEVinci S.A.7.62%$9.2455.99%
0QP2.LZurich Insurance Group AG7.61%$32.4879.70%
BAMI.MIBanco BPM S.p.A.7.61%$1.0080.93%
600795.SSGD Power Development Co.,Ltd7.60%$0.3892.13%
BTI.AXBailador Technology Investments Limited7.60%$0.0934.83%
SMPC.BKSahamitr Pressure Container Public Company Limited7.60%$0.6757.18%
0O33.LOeneo S.A.7.59%$0.7076.88%
BOREO.HEBoreo Oyj7.59%$1.0882.86%