Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Full Access

See Pricing Start Trial

Tokyu REIT, Inc. (8957.T)

Company Dividend Discount ModelIndustry: REIT - DiversifiedSector: Real Estate

Valuation Snapshot

Stable Growth$232,682.93 - $393,821.38$302,970.62
Multi-Stage$449,832.78 - $493,694.33$471,342.85
Blended Fair Value$387,156.74
Current Price$196,900.00
Upside96.63%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS4.63%4.34%7,811.807,511.178,057.527,582.427,322.646,230.235,848.055,307.585,449.535,089.38
YoY Growth--4.00%-6.78%6.27%3.55%17.53%6.54%10.18%-2.60%7.08%-0.37%
Dividend Yield--3.97%4.95%4.28%3.89%3.59%4.71%2.96%3.48%4.06%3.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)18,747.60
(-) Cash Dividends Paid (M)14,954.18
(=) Cash Retained (M)3,793.42
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,749.522,343.451,406.07
Cash Retained (M)3,793.423,793.423,793.42
(-) Cash Required (M)-3,749.52-2,343.45-1,406.07
(=) Excess Retained (M)43.901,449.972,387.35
(/) Shares Outstanding (M)0.980.980.98
(=) Excess Retained per Share44.981,485.692,446.16
LTM Dividend per Share15,322.5415,322.5415,322.54
(+) Excess Retained per Share44.981,485.692,446.16
(=) Adjusted Dividend15,367.5316,808.2317,768.70
WACC / Discount Rate6.48%6.48%6.48%
Growth Rate-0.11%0.89%1.89%
Fair Value$232,682.93$302,970.62$393,821.38
Upside / Downside18.17%53.87%100.01%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)18,747.6018,913.7019,081.2719,250.3219,420.8719,592.9320,180.71
Payout Ratio79.77%81.81%83.86%85.91%87.95%90.00%92.50%
Projected Dividends (M)14,954.1815,473.8016,001.4516,537.2417,081.2717,633.6318,667.16

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.48%6.48%6.48%
Growth Rate-0.11%0.89%1.89%
Year 1 PV (M)14,387.6814,531.7214,675.76
Year 2 PV (M)13,833.9714,112.3614,393.51
Year 3 PV (M)13,293.6513,696.9314,108.28
Year 4 PV (M)12,767.1913,286.1913,820.85
Year 5 PV (M)12,254.9312,880.7813,531.94
PV of Terminal Value (M)372,481.15391,503.56411,295.32
Equity Value (M)439,018.57460,011.54481,825.67
Shares Outstanding (M)0.980.980.98
Fair Value$449,832.78$471,342.85$493,694.33
Upside / Downside128.46%139.38%150.73%

High-Yield Dividend Screener

« Prev Page 15 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
1908.HKC&D International Investment Group Limited7.31%$1.1225.81%
2529.HKHollwin Urban Operation Service Group Co., Ltd7.31%$0.2224.64%
BMOB3.SABemobi Mobile Tech S.A.7.31%$1.6192.50%
CAMB3.SACambuci S.A.7.30%$0.7245.75%
CIP.AXCenturia Industrial REIT7.30%$0.2484.35%
NEO.BKNeo Corporate PCL7.30%$1.3550.11%
QTC.BKQTC Energy Public Company Limited7.30%$0.2597.23%
WHATS.BRWhat's Cooking Group NV/SA7.29%$8.2032.94%
C5H.IRCairn Homes plc7.28%$0.1544.15%
DOHI.QADoha Insurance Group Q.P.S.C.7.28%$0.1946.40%
STRN.SWSchlatter Industries AG7.28%$1.5052.09%
HDN.AXHomeCo Daily Needs REIT7.27%$0.1062.96%
IPCM.JKPT Jasa Armada Indonesia Tbk7.27%$26.1977.38%
O39.SIOversea-Chinese Banking Corporation Limited7.27%$1.4449.91%
THIP.BKThantawan Industry Public Company Limited7.27%$1.6450.43%
C6L.SISingapore Airlines Limited7.26%$0.4745.79%
SAPPE.BKSappe Public Company Limited7.26%$2.2382.18%
QIP.AXQANTM Intellectual Property Limited7.25%$0.1392.42%
KUOA.MXGrupo KUO, S.A.B. de C.V.7.24%$4.3464.64%
OYY.SIPropNex Limited7.24%$0.1493.41%
7035.KLCCK Consolidated Holdings Berhad7.23%$0.0976.61%
SOGN.OLSogn Sparebank7.22%$20.0011.36%
0QN6.LSF Urban Properties AG7.21%$7.2563.89%
WBC.AXWestpac Banking Corporation7.21%$2.8174.44%
120110.KSKolon Industries, Inc.7.20%$3,060.7698.52%
MILS3.SAMills Locação, Serviços e Logística S.A.7.20%$1.0181.51%
UZU.DEUzin Utz AG7.20%$5.1146.82%
3296.TNIPPON REIT Investment Corporation7.19%$7,108.4763.73%
600035.SSHubei Chutian Smart Communication Co.,Ltd.7.19%$0.2866.74%
036460.KSKorea Gas Corporation7.17%$2,752.5029.13%
HABITAT.SNAdministradora de Fondos de Pensiones Habitat S.A.7.17%$110.0070.97%
ITUB3.SAItaú Unibanco Holding S.A.7.17%$2.6064.54%
SAMF.JKPT Saraswanti Anugerah Makmur, Tbk7.17%$22.2285.61%
0HM0.LVGP N.V.7.16%$7.0036.73%
VLS.AXVita Life Sciences Limited7.16%$0.1855.52%
CRBN.ASCorbion N.V.7.15%$1.3455.86%
0586.HKChina Conch Venture Holdings Limited7.14%$0.6929.51%
600011.SSHuaneng Power International, Inc.7.14%$0.5357.39%
IFII.JKPT Indonesia Fibreboard Industry Tbk7.14%$16.0070.24%
UNTR.JKPT United Tractors Tbk7.14%$2,150.1250.66%
4987.TWOGodex International Co., Ltd7.12%$5.1885.38%
2328.HKPICC Property and Casualty Company Limited7.11%$1.1842.87%
CXSE3.SACaixa Seguridade Participações S.A.7.11%$1.1880.41%
PUB.PAPublicis Groupe S.A.7.11%$6.2349.76%
600057.SSXiamen Xiangyu Co., Ltd.7.10%$0.6177.47%
MYPK3.SAIochpe-Maxion S.A.7.09%$0.7051.81%
PRM-R.BKPrima Marine Public Company Limited7.09%$0.4949.90%
601187.SSXiamen Bank Co., Ltd.7.08%$0.5252.74%
014130.KSHanexpress.Co., Ltd7.07%$213.2520.61%
0NY3.LSTEF S.a.7.07%$9.1944.77%