DDM Analysis: 3466.T

Valuation Snapshot

Stable Growth	$1,043,370.40 - $2,774,424.45	$2,600,042.02
Multi-Stage	$404,310.72 - $441,880.03	$422,752.83
Blended Fair Value	$1,511,397.42
Current Price	$142,500.00
Upside	960.63%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	9.58%	0.00%	7,564.78	6,946.25	5,948.81	6,096.74	5,438.17	4,788.76	3,178.07	2,884.53	3,023.21	0.00
YoY Growth	-	-	8.90%	16.77%	-2.43%	12.11%	13.56%	50.68%	10.18%	-4.59%	0.00%	0.00%
Dividend Yield	-	-	5.31%	4.74%	4.00%	3.54%	2.83%	2.69%	2.19%	2.80%	2.83%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	25,853.22
(-) Cash Dividends Paid (M)	19,641.45
(=) Cash Retained (M)	6,211.77

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,170.64	3,231.65	1,938.99
Cash Retained (M)	6,211.77	6,211.77	6,211.77
(-) Cash Required (M)	-5,170.64	-3,231.65	-1,938.99
(=) Excess Retained (M)	1,041.13	2,980.12	4,272.78
(/) Shares Outstanding (M)	1.85	1.85	1.85
(=) Excess Retained per Share	561.80	1,608.10	2,305.62
LTM Dividend per Share	10,598.68	10,598.68	10,598.68
(+) Excess Retained per Share	561.80	1,608.10	2,305.62
(=) Adjusted Dividend	11,160.48	12,206.77	12,904.30
WACC / Discount Rate	6.63%	6.63%	6.63%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,043,370.40	$2,600,042.02	$2,774,424.45
Upside / Downside	632.19%	1,724.59%	1,846.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	25,853.22	27,533.68	29,323.37	31,229.38	33,259.29	35,421.15	36,483.78
Payout Ratio	75.97%	78.78%	81.58%	84.39%	87.19%	90.00%	92.50%
Projected Dividends (M)	19,641.45	21,690.57	23,923.10	26,354.22	29,000.30	31,879.03	33,747.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.63%	6.63%	6.63%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	20,151.19	20,342.19	20,533.20
Year 2 PV (M)	20,647.94	21,041.22	21,438.22
Year 3 PV (M)	21,131.92	21,738.54	22,356.66
Year 4 PV (M)	21,603.34	22,434.15	23,288.69
Year 5 PV (M)	22,062.42	23,128.04	24,234.45
PV of Terminal Value (M)	643,671.10	674,760.66	707,040.08
Equity Value (M)	749,267.91	783,444.81	818,891.30
Shares Outstanding (M)	1.85	1.85	1.85
Fair Value	$404,310.72	$422,752.83	$441,880.03
Upside / Downside	183.73%	196.67%	210.09%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 46 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATCOL	Atlas Corp.	3.53%	$0.89	30.47%
AWC-R.BK	Asset World Corp Public Company Limited	3.53%	$0.07	37.62%
CCRO3.SA	CCR S.A.	3.53%	$0.48	66.57%
HMU.DE	HMS Bergbau AG	3.53%	$1.69	29.89%
RAUTE.HE	Raute Oyj	3.53%	$0.52	26.97%
RWE.DE	RWE AG	3.53%	$1.66	46.76%
SNL.AX	Supply Network Limited	3.53%	$1.13	67.28%
0NHS.L	Nutrien Ltd.	3.52%	$2.18	58.76%
CELL.MI	Cellularline S.p.A.	3.52%	$0.09	34.70%
INFREA.ST	Infrea AB	3.52%	$0.50	67.57%
ISSP.JK	PT Steel Pipe Industry of Indonesia Tbk	3.52%	$15.00	19.85%
MGA	Magna International Inc.	3.52%	$1.92	52.47%
PARP.PA	Groupe Partouche S.A.	3.52%	$0.64	38.61%
PKI.TO	Parkland Corporation	3.52%	$1.40	73.81%
SMU.SN	SMU S.A.	3.52%	$5.49	46.99%
161390.KS	Hankook Tire & Technology Co., Ltd.	3.51%	$2,000.00	25.86%
300360.SZ	Hangzhou Sunrise Technology Co., Ltd.	3.51%	$0.61	52.03%
5106.KL	Axis Real Estate Investment Trust	3.51%	$0.07	56.99%
601128.SS	Jiangsu Changshu Rural Commercial Bank Co., Ltd.	3.51%	$0.25	19.56%
INTP.JK	PT Indocement Tunggal Prakarsa Tbk	3.51%	$259.81	43.04%
RATO-A.ST	Ratos AB (publ)	3.51%	$1.35	12.15%
002887.SZ	Tianjin LVYIN Landscape and Ecology Construction Co., Ltd	3.50%	$0.33	84.50%
603062.SS	MEGA P&C Advanced Materials (Shanghai) Company Limited	3.50%	$1.66	74.27%
CMCL	Caledonia Mining Corporation Plc	3.50%	$0.92	35.87%
DLO	DLocal Limited	3.50%	$0.49	87.74%
LAZ	Lazard Ltd	3.50%	$1.74	67.48%
TWL.MI	TraWell Co S.p.A.	3.50%	$0.21	28.69%
WJP.SI	VICOM Ltd	3.50%	$0.06	66.95%
005610.KS	SPC Samlip Co., Ltd.	3.49%	$1,803.39	45.19%
0RFL.L	VAT Group AG	3.49%	$12.50	88.50%
2030.HK	Cabbeen Fashion Limited	3.49%	$0.05	63.92%
5206.TWO	Kunyue Development Co., Ltd.	3.49%	$1.18	21.91%
5246.KL	Westports Holdings Berhad	3.49%	$0.20	71.36%
5989.T	H-One Co.,Ltd.	3.49%	$49.44	14.49%
ACO-X.TO	ATCO Ltd.	3.49%	$1.98	50.80%
CNI	Canadian National Railway Company	3.49%	$3.50	50.64%
PEAB3.SA	Companhia de Participações Aliança da Bahia	3.49%	$1.36	78.68%
026960.KS	Dong Suh Companies Inc.	3.48%	$905.33	62.72%
055550.KS	Shinhan Financial Group Co., Ltd.	3.48%	$2,668.74	26.55%
0QK5.L	INFICON Holding AG	3.48%	$3.44	43.54%
6722.TWO	Whetron Electronics Co.,Ltd.	3.48%	$1.99	24.71%
HOLM-A.ST	Holmen AB (publ)	3.48%	$12.23	66.11%
002206.SZ	Zhejiang Hailide New Material Co.,Ltd	3.47%	$0.20	43.30%
3004.SR	Northern Region Cement Company	3.47%	$0.25	79.89%
4129.TWO	United Orthopedic Corporation	3.47%	$3.80	69.70%
600133.SS	Wuhan East Lake High Technology Group Co., Ltd.	3.47%	$0.32	87.27%
601995.SS	China International Capital Corporation Limited	3.47%	$1.21	62.35%
6471.T	NSK Ltd.	3.47%	$33.82	92.34%
CSED3.SA	Cruzeiro do Sul Educacional S.A.	3.47%	$0.21	30.49%
GPRA.JK	PT Perdana Gapuraprima Tbk	3.47%	$5.00	18.12%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

LaSalle LOGIPORT REIT (3466.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener