Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Lotus's Retail Growth Freehold and Leasehold Property Fund (LPF.BK)

Company Dividend Discount ModelIndustry: REIT - RetailSector: Real Estate

Valuation Snapshot

Stable Growth$7.32 - $11.01$9.07
Multi-Stage$16.77 - $18.43$17.58
Blended Fair Value$13.33
Current Price$10.70
Upside24.55%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-0.72%2.30%0.870.800.680.770.900.900.860.860.810.75
YoY Growth--8.66%17.82%-11.65%-15.11%0.46%4.97%-0.70%6.08%8.83%8.10%
Dividend Yield--6.94%6.01%4.88%4.86%4.50%4.37%4.54%5.14%4.99%5.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,041.56
(-) Cash Dividends Paid (M)1,705.24
(=) Cash Retained (M)336.32
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)408.31255.19153.12
Cash Retained (M)336.32336.32336.32
(-) Cash Required (M)-408.31-255.19-153.12
(=) Excess Retained (M)-71.9981.12183.20
(/) Shares Outstanding (M)2,337.282,337.282,337.28
(=) Excess Retained per Share-0.030.030.08
LTM Dividend per Share0.730.730.73
(+) Excess Retained per Share-0.030.030.08
(=) Adjusted Dividend0.700.760.81
WACC / Discount Rate6.81%6.81%6.81%
Growth Rate-2.49%-1.49%-0.49%
Fair Value$7.32$9.07$11.01
Upside / Downside-31.55%-15.25%2.90%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,041.562,011.081,981.051,951.471,922.331,893.621,950.43
Payout Ratio83.53%84.82%86.12%87.41%88.71%90.00%92.50%
Projected Dividends (M)1,705.241,705.821,706.001,705.791,705.211,704.261,804.15

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.81%6.81%6.81%
Growth Rate-2.49%-1.49%-0.49%
Year 1 PV (M)1,580.861,597.071,613.28
Year 2 PV (M)1,465.201,495.411,525.93
Year 3 PV (M)1,357.701,399.901,442.97
Year 4 PV (M)1,257.811,310.211,364.23
Year 5 PV (M)1,165.031,226.001,289.51
PV of Terminal Value (M)32,376.8034,071.4435,836.30
Equity Value (M)39,203.4041,100.0443,072.23
Shares Outstanding (M)2,337.282,337.282,337.28
Fair Value$16.77$17.58$18.43
Upside / Downside56.76%64.34%72.23%

High-Yield Dividend Screener

« Prev Page 19 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SIGISelective Insurance Group, Inc.1.77%$1.4822.19%
FUSBFirst US Bancshares, Inc.1.76%$0.2526.72%
RRyder System, Inc.1.76%$3.4128.29%
RGAReinsurance Group of America, Incorporated1.75%$3.5527.34%
TFG.ASTetragon Financial Group Limited1.75%$0.303.32%
WFCWells Fargo & Company1.75%$1.6725.46%
HCKTThe Hackett Group, Inc.1.74%$0.3485.97%
LEGLeggett & Platt, Incorporated1.74%$0.1911.94%
RPRXRoyalty Pharma plc1.74%$0.6749.36%
SFBCSound Financial Bancorp, Inc.1.74%$0.7637.96%
SXTSensient Technologies Corporation1.74%$1.6350.00%
MKTXMarketAxess Holdings Inc.1.73%$3.0952.31%
PRGPROG Holdings, Inc.1.73%$0.5112.57%
STELStellar Bancorp, Inc.1.73%$0.5326.88%
UFCSUnited Fire Group, Inc.1.73%$0.6214.63%
AMALAmalgamated Financial Corp.1.72%$0.5516.32%
BKThe Bank of New York Mellon Corporation1.72%$2.0127.06%
COWNCowen Inc.1.72%$0.6733.32%
DGDollar General Corporation1.72%$2.3540.66%
AMKRAmkor Technology, Inc.1.71%$0.7359.04%
DTFDTF Tax-Free Income 2028 Term Fund Inc.1.71%$0.2080.42%
ERIEErie Indemnity Company1.71%$4.7538.59%
FLXSFlexsteel Industries, Inc.1.71%$0.6817.01%
MTCHMatch Group, Inc.1.71%$0.5425.07%
LBRTLiberty Energy Inc.1.70%$0.3228.43%
OVBCOhio Valley Banc Corp.1.70%$0.6728.36%
WTFCWintrust Financial Corporation1.70%$2.4320.92%
BANFBancFirst Corporation1.69%$1.8025.72%
BDLFlanigan's Enterprises, Inc.1.69%$0.5021.50%
CDHAXCalvert International Responsible Idx A1.69%$0.6441.92%
CINRSisecam Resources LP1.69%$0.3419.21%
EXPOExponent, Inc.1.69%$1.1858.07%
GDGeneral Dynamics Corporation1.69%$5.8037.41%
HQIHireQuest, Inc.1.69%$0.1836.36%
OTFBlue Owl Technology Finance Corp.1.69%$0.249.20%
PHINPHINIA Inc.1.68%$1.0947.78%
PTRSPartners Bancorp1.68%$0.1213.62%
RNGRRanger Energy Services, Inc.1.67%$0.2434.90%
HQHAbrdn Healthcare Investors1.66%$0.316.95%
JILLJ.Jill, Inc.1.66%$0.2310.45%
PSH.ASPershing Square Holdings, Ltd.1.65%$0.856.48%
SKTTanger Inc.1.65%$0.5558.16%
USCBUSCB Financial Holdings, Inc.1.64%$0.3018.70%
BOTJBank of the James Financial Group, Inc.1.62%$0.3026.41%
RSReliance Steel & Aluminum Co.1.62%$4.7834.66%
SCIService Corporation International1.62%$1.2533.57%
SMLPSummit Midstream Partners, LP1.62%$0.596.02%
TKRThe Timken Company1.62%$1.4032.90%
TRINLTrinity Capital Inc. - 7.00% No1.62%$0.4120.50%
CARRCarrier Global Corporation1.61%$0.8618.56%