Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Daiwa House REIT Investment Corporation (8984.T)

Company Dividend Discount ModelIndustry: REIT - DiversifiedSector: Real Estate

Valuation Snapshot

Stable Growth$270,353.33 - $841,121.93$433,063.43
Multi-Stage$288,993.16 - $316,356.72$302,420.41
Blended Fair Value$367,741.92
Current Price$128,100.00
Upside187.07%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS3.88%16.39%6,421.915,705.995,662.355,836.815,366.695,309.374,371.593,717.863,024.901,450.57
YoY Growth--12.55%0.77%-2.99%8.76%1.08%21.45%17.58%22.91%108.53%3.08%
Dividend Yield--5.01%4.84%4.10%3.63%3.30%3.83%3.12%2.89%2.25%0.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)48,622.53
(-) Cash Dividends Paid (M)39,721.80
(=) Cash Retained (M)8,900.73
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)9,724.516,077.823,646.69
Cash Retained (M)8,900.738,900.738,900.73
(-) Cash Required (M)-9,724.51-6,077.82-3,646.69
(=) Excess Retained (M)-823.782,822.915,254.04
(/) Shares Outstanding (M)4.614.614.61
(=) Excess Retained per Share-178.53611.771,138.64
LTM Dividend per Share8,608.398,608.398,608.39
(+) Excess Retained per Share-178.53611.771,138.64
(=) Adjusted Dividend8,429.869,220.169,747.03
WACC / Discount Rate6.48%6.48%6.48%
Growth Rate3.26%4.26%5.26%
Fair Value$270,353.33$433,063.43$841,121.93
Upside / Downside111.05%238.07%556.61%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)48,622.5350,694.4952,854.7455,107.0557,455.3359,903.6961,700.80
Payout Ratio81.69%83.36%85.02%86.68%88.34%90.00%92.50%
Projected Dividends (M)39,721.8042,256.5944,935.2747,765.5250,755.3853,913.3257,073.24

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.48%6.48%6.48%
Growth Rate3.26%4.26%5.26%
Year 1 PV (M)39,303.9739,684.5940,065.22
Year 2 PV (M)38,875.0839,631.6740,395.55
Year 3 PV (M)38,436.1939,563.7040,713.06
Year 4 PV (M)37,988.3039,481.3541,017.99
Year 5 PV (M)37,532.3539,385.2441,310.59
PV of Terminal Value (M)1,141,369.011,197,715.891,256,266.49
Equity Value (M)1,333,504.891,395,462.441,459,768.90
Shares Outstanding (M)4.614.614.61
Fair Value$288,993.16$302,420.41$316,356.72
Upside / Downside125.60%136.08%146.96%

High-Yield Dividend Screener

« Prev Page 54 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
600425.SSXinjiang Qingsong Building Materials and Chemicals (Group) Co, Ltd.2.99%$0.1276.32%
605098.SSShanghai Action Education Technology CO.,LTD.2.99%$1.2551.61%
6473.TJTEKT Corporation2.99%$51.9284.17%
B2H.OLB2Holding ASA2.99%$0.2121.39%
GENTERA.MXGentera, S.A.B. de C.V.2.99%$1.3628.15%
JYSK.COJyske Bank A/S2.99%$26.2230.23%
MCGS.QAMedicare Group Q.P.S.C.2.99%$0.2064.83%
002003.SZZhejiang Weixing Industrial Development Co., Ltd.2.98%$0.3255.93%
0RHU.LFlughafen Wien AG2.98%$1.6562.41%
8914.TArealink Co., Ltd.2.98%$31.6944.83%
DXT.TODexterra Group Inc.2.98%$0.3555.12%
NST.AXNorthern Star Resources Limited2.98%$0.7345.12%
600704.SSWuchan Zhongda Group Co.,Ltd.2.97%$0.1722.55%
8593.TMitsubishi HC Capital Inc.2.97%$38.9734.55%
KBL.TOK-Bro Linen Inc.2.97%$1.0469.43%
O10.SIFar East Orchard Limited2.97%$0.0430.11%
PLANB.BKPlan B Media Public Company Limited2.97%$0.1246.85%
005850.KSSL Corporation2.96%$1,235.8318.10%
6527.TWOCrystalvue Medical Corporation2.96%$2.2440.94%
9201.TJapan Airlines Co., Ltd.2.96%$85.8930.05%
9633.HKNongfu Spring Co., Ltd.2.96%$1.4361.73%
9931.TWHsin Kao Gas Co.,Ltd.2.96%$1.0140.68%
FTSFortis Inc.2.96%$1.5447.07%
035890.KQSeohee Construction Co., Ltd.2.95%$47.877.53%
3132.TMacnica Fuji Electronics Holdings, Inc.2.95%$70.5256.32%
600667.SSWuxi Taiji Industry Limited Corporation2.95%$0.2383.84%
603577.SSQingdao Huijintong Power Equipment Co.,Ltd.2.95%$0.3179.62%
603699.SSNeway Valve (Suzhou) Co., Ltd.2.95%$1.5381.92%
000020.KSDongwha Pharm.Co.,Ltd2.94%$182.4465.71%
000895.SZHenan Shuanghui Investment & Development Co.,Ltd.2.94%$0.7852.50%
002540.SZJiangsu Asia-Pacific Light Alloy Technology Co., Ltd.2.94%$0.2163.05%
013120.KQDongWon Development Co.,Ltd.2.94%$80.9285.28%
107590.KSMiwon Holdings Co., Ltd.2.94%$1,985.5919.06%
6779.TNihon Dempa Kogyo Co., Ltd.2.94%$30.0558.30%
8084.TRyoden Corporation2.94%$106.2946.57%
8890.TRaysum Co., Ltd.2.94%$173.1650.05%
9303.TThe Sumitomo Warehouse Co., Ltd.2.94%$104.4036.71%
APZ.AXAspen Group2.94%$0.1631.96%
FSECURE.HEF-Secure Oyj2.94%$0.0645.60%
RELAIS.HERelais Group Oyj2.94%$0.5054.01%
0QN2.LInterroll Holding AG2.93%$63.8341.54%
3515.TWASROCK Incorporation2.93%$7.3057.65%
601619.SSNingxia Jiaze Renewables Corporation Limited2.93%$0.1356.17%
8508.TJ Trust Co., Ltd.2.93%$13.9739.79%
000166.SZShenwan Hongyuan Group Co., Ltd.2.92%$0.1541.10%
002299.SZFujian Sunner Development Co., Ltd.2.92%$0.4839.69%
4949.TWWin Win Precision Technology Co., Ltd.2.92%$1.0855.94%
5386.TTsuruya Co., Ltd.2.92%$11.9857.58%
600267.SSZhejiang Hisun Pharmaceutical Co., Ltd.2.92%$0.2961.49%
600758.SSLIAONING ENERGY INDUSTRY Co.,LTD2.92%$0.1169.99%