Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Daiwa Securities Living Investment Corporation (8986.T)

Company Dividend Discount ModelIndustry: REIT - ResidentialSector: Real Estate

Valuation Snapshot

Stable Growth$212,104.09 - $479,726.03$307,980.38
Multi-Stage$241,875.55 - $264,792.90$253,120.84
Blended Fair Value$280,550.61
Current Price$107,400.00
Upside161.22%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS0.00%0.00%0.004,405.754,073.063,918.643,792.472,776.662,700.292,654.712,460.362,369.16
YoY Growth---100.00%8.17%3.94%3.33%36.58%2.83%1.72%7.90%3.85%12.07%
Dividend Yield--0.00%4.54%3.67%3.41%3.39%2.55%2.71%2.95%3.10%2.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)25,833.94
(-) Cash Dividends Paid (M)16,357.62
(=) Cash Retained (M)9,476.32
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,166.793,229.241,937.55
Cash Retained (M)9,476.329,476.329,476.32
(-) Cash Required (M)-5,166.79-3,229.24-1,937.55
(=) Excess Retained (M)4,309.536,247.087,538.78
(/) Shares Outstanding (M)2.402.402.40
(=) Excess Retained per Share1,794.542,601.363,139.24
LTM Dividend per Share6,811.516,811.516,811.51
(+) Excess Retained per Share1,794.542,601.363,139.24
(=) Adjusted Dividend8,606.059,412.879,950.75
WACC / Discount Rate7.12%7.12%7.12%
Growth Rate2.94%3.94%4.94%
Fair Value$212,104.09$307,980.38$479,726.03
Upside / Downside97.49%186.76%346.67%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)25,833.9426,851.3927,908.9029,008.0630,150.5231,337.9632,278.10
Payout Ratio63.32%68.65%73.99%79.33%84.66%90.00%92.50%
Projected Dividends (M)16,357.6218,434.7320,650.0723,011.3225,526.5328,204.1729,857.25

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.12%7.12%7.12%
Growth Rate2.94%3.94%4.94%
Year 1 PV (M)17,044.6317,210.2117,375.79
Year 2 PV (M)17,653.1917,997.8418,345.82
Year 3 PV (M)18,188.3718,723.6119,269.25
Year 4 PV (M)18,654.9819,390.5120,147.58
Year 5 PV (M)19,057.5520,001.3820,982.25
PV of Terminal Value (M)490,257.45514,537.78539,770.73
Equity Value (M)580,856.16607,861.34635,891.42
Shares Outstanding (M)2.402.402.40
Fair Value$241,875.55$253,120.84$264,792.90
Upside / Downside125.21%135.68%146.55%

High-Yield Dividend Screener

« Prev Page 23 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
002293.SZLuolai Lifestyle Technology Co., Ltd.5.90%$0.6198.42%
KLBN11.SAKlabin S.A.5.90%$1.1379.59%
T9Z.DEZumtobel Group AG5.89%$0.2568.81%
4006.KLOriental Holdings Berhad5.88%$0.4091.37%
7231.KLWellcall Holdings Berhad5.88%$0.0898.90%
ALBAV.HEÅlandsbanken Abp5.88%$2.8380.11%
HSPG.OLHøland og Setskog Sparebank5.88%$9.009.64%
TAEE3.SATransmissora Aliança de Energia Elétrica S.A.5.88%$0.8249.16%
095570.KSAJ Networks Co.,Ltd.5.87%$269.8946.78%
CONSTI.HEConsti Oyj5.87%$0.6379.88%
DEDI.STDedicare AB (publ)5.87%$2.5059.86%
SUC.BKSaha-Union Public Company Limited5.87%$1.6026.76%
0QQF.LMikron Holding AG5.85%$1.2032.60%
0RNX.LAmbea AB (publ)5.85%$2.1927.21%
3459.TSamty Residential Investment Corporation5.85%$6,816.2884.59%
PLAT.ATThrace Plastics Holding Company S.A.5.85%$0.2485.91%
7229.KLFavelle Favco Berhad5.84%$0.0931.57%
M-II.BKMFC Industrial Investment Property and Leasehold Fund5.83%$0.3544.44%
NOHO.HENoHo Partners Oyj5.83%$0.4829.48%
0QN7.LVaudoise Assurances Holding S.A.5.82%$42.4142.05%
4164.SRNahdi Medical Company5.81%$5.6089.58%
5511.TWOTe Chang Construction Co., Ltd.5.81%$3.7946.23%
PPA.ATPiraeus Port Authority S.A.5.81%$2.3838.50%
WHA-R.BKWHA Corporation Public Company Limited5.81%$0.1957.71%
MULTI.OLMulticonsult ASA5.80%$10.1891.58%
QIMD.QAQatar Industrial Manufacturing Company Q.P.S.C.5.80%$0.1448.99%
000791.SZGEPIC Energy Development Co., Ltd.5.79%$0.3746.47%
0NFS.LEsprinet S.p.A.5.79%$0.3693.72%
MYS.AXMyState Limited5.79%$0.2670.40%
5299.TWOExcelliance MOS Corporation5.78%$4.1493.57%
8987.TJapan Excellent, Inc.5.78%$8,618.1168.54%
9528.SRGas Arabian Services Company5.78%$0.9877.70%
PLS.AXPLS Group Limited5.78%$0.2556.17%
1104.HKAPAC Resources Limited5.77%$0.1533.87%
9525.SRAlwasail Industrial Company5.77%$0.2085.38%
CBA.AXCommonwealth Bank of Australia5.77%$9.3079.76%
GSLGlobal Ship Lease, Inc.5.77%$2.0117.72%
5138.KLHap Seng Plantations Holdings Berhad5.76%$0.1355.68%
601088.SSChina Shenhua Energy Company Limited5.76%$2.3381.35%
ALI.AXArgo Global Listed Infrastructure Limited5.76%$0.1510.56%
000755.SZShanxi Hi-speed Group Co., Ltd.5.75%$0.2989.22%
EELT.MEEuropean Eltech Public Joint Stock Company5.75%$0.5236.41%
1846.HKEuroEyes International Eye Clinic Limited5.74%$0.1729.90%
9296.KLRCE Capital Berhad5.74%$0.0692.92%
BELA.ATJumbo S.A.5.74%$1.6068.01%
GRP-UNGranite Real Estate Investment Trust5.74%$3.4071.71%
6199.HKBank of Guizhou Co., Ltd.5.73%$0.0624.27%
6581.TWTaiwan Steel Union Co., Ltd5.73%$5.9988.31%
HAIS.JKPT Hasnur Internasional Shipping Tbk5.73%$15.3740.52%
HTSC.LHuatai Securities Co., Ltd.5.73%$1.2668.65%