Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Nomura Real Estate Holdings, Inc. (3231.T)

Company Dividend Discount ModelIndustry: Real Estate - ServicesSector: Real Estate

Valuation Snapshot

Stable Growth$3,858.50 - $16,824.08$9,272.26
Multi-Stage$2,456.91 - $2,690.98$2,571.78
Blended Fair Value$5,922.02
Current Price$843.80
Upside601.83%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS14.00%13.74%32.0926.7423.0017.9917.0216.6615.7715.5713.3411.65
YoY Growth--19.99%16.28%27.86%5.67%2.14%5.68%1.24%16.79%14.50%31.56%
Dividend Yield--3.80%3.30%3.37%2.70%3.02%4.17%3.33%3.17%3.03%3.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)73,608.00
(-) Cash Dividends Paid (M)29,778.00
(=) Cash Retained (M)43,830.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)14,721.609,201.005,520.60
Cash Retained (M)43,830.0043,830.0043,830.00
(-) Cash Required (M)-14,721.60-9,201.00-5,520.60
(=) Excess Retained (M)29,108.4034,629.0038,309.40
(/) Shares Outstanding (M)862.62862.62862.62
(=) Excess Retained per Share33.7440.1444.41
LTM Dividend per Share34.5234.5234.52
(+) Excess Retained per Share33.7440.1444.41
(=) Adjusted Dividend68.2674.6678.93
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate4.58%5.58%6.58%
Fair Value$3,858.50$9,272.26$16,824.08
Upside / Downside357.28%998.87%1,893.85%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)73,608.0077,711.8482,044.4886,618.6891,447.9096,546.3799,442.76
Payout Ratio40.45%50.36%60.27%70.18%80.09%90.00%92.50%
Projected Dividends (M)29,778.0039,138.6949,450.5960,790.6773,241.5186,891.7391,984.55

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate4.58%5.58%6.58%
Year 1 PV (M)36,427.3736,775.7137,124.04
Year 2 PV (M)42,836.5543,659.7244,490.72
Year 3 PV (M)49,011.8950,431.4051,878.06
Year 4 PV (M)54,959.5757,092.1159,286.13
Year 5 PV (M)60,685.6463,643.2066,714.95
PV of Terminal Value (M)1,875,473.821,966,876.262,061,808.11
Equity Value (M)2,119,394.842,218,478.392,321,302.01
Shares Outstanding (M)862.62862.62862.62
Fair Value$2,456.91$2,571.78$2,690.98
Upside / Downside191.17%204.79%218.91%

High-Yield Dividend Screener

« Prev Page 8 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
035810.KQEASY HOLDINGS Co., Ltd.9.64%$435.2887.39%
0623.HKSinoMedia Holding Limited9.64%$0.1944.98%
ITSA3.SAItaúsa S.A.9.64%$1.1780.68%
MFG.AXMagellan Financial Group Limited9.64%$0.9634.94%
PMTA.BKPM Thoresen Asia Holdings Public Company Limited9.64%$0.9860.98%
2989.TTokaido REIT, Inc.9.63%$11,143.4889.54%
SBMO.ASSBM Offshore N.V.9.63%$2.3853.44%
0576.HKZhejiang Expressway Co., Ltd.9.62%$0.6974.90%
INVEST.HEInvestors House Oyj9.62%$0.3663.41%
MFEC.BKMFEC Public Company Limited9.62%$0.5094.79%
PIKK.MEPJSC PIK-specialized homebuilder9.61%$45.9431.14%
6868.HKTenfu (Cayman) Holdings Company Limited9.60%$0.2693.07%
601077.SSChongqing Rural Commercial Bank Co., Ltd.9.58%$0.6286.18%
SIQ.AXSmartgroup Corporation Ltd9.58%$0.8777.09%
5012.KLTa Ann Holdings Berhad9.57%$0.4093.61%
PAC.AXPacific Current Group Limited9.57%$0.9623.44%
MTO.AXMotorCycle Holdings Limited9.56%$0.3068.86%
HME.VHemisphere Energy Corporation9.55%$0.1957.92%
0382.HKEdvantage Group Holdings Limited9.54%$0.1412.43%
0OQQ.LInfotel S.A.9.54%$4.0386.81%
VIE.PAVeolia Environnement S.A.9.53%$2.8797.23%
0QJX.LEFG International AG9.52%$1.8196.44%
601998.SSChina CITIC Bank Corporation Limited9.51%$0.7368.88%
0752.HKPico Far East Holdings Limited9.50%$0.2545.55%
MRN.PAMersen S.A.9.50%$2.3045.40%
MTS.AXMetcash Limited9.50%$0.3164.02%
SYNE3.SASYN prop e tech S.A.9.50%$0.4659.20%
TEXF.BRTexaf S.A.9.50%$3.4063.35%
601997.SSBank of Guiyang Co.,Ltd.9.49%$0.5639.86%
WMA.AXWam Alternative Assets Limited9.49%$0.109.12%
0135.HKKunlun Energy Company Limited9.48%$0.7052.47%
SC-R.BKSC Asset Corporation Public Company Limited9.47%$0.1648.63%
0DLI.LAcomo N.V.9.45%$2.4067.74%
AFYAAfya Limited9.45%$1.4117.69%
BBRI.JKPT Bank Rakyat Indonesia (Persero) Tbk9.44%$343.6092.61%
TEKA.BKTeka Construction Public Company Limited9.44%$0.1696.55%
8964.TFrontier Real Estate Investment Corporation9.39%$8,736.6196.39%
ALLA.BKAlla Public Company Limited9.39%$0.1177.39%
4333.SRTaleem REIT Fund9.38%$0.9670.19%
SHL.AXSonic Healthcare Limited9.38%$2.1198.90%
TQM-R.BKTQM Alpha Public Company Limited9.37%$1.0882.74%
0882.HKTianjin Development Holdings Limited9.36%$0.2321.27%
0O84.LDNB Bank ASA9.36%$17.5255.97%
4339.SRDerayah Financial - Derayah Reit Fund9.36%$0.4982.63%
601390.SSChina Railway Group Limited9.35%$0.5150.32%
CPACopa Holdings, S.A.9.35%$11.3970.44%
BRSR3.SABanco do Estado do Rio Grande do Sul S.A.9.34%$1.5649.87%
RET.BRRetail Estates N.V.9.34%$5.9746.68%
0265.HKGangyu Smart Urban Services Holdings Limited9.33%$0.1868.15%
KGKC.MEPJSC Kurgan Generation Company9.33%$4.0370.77%