DDM Analysis: 3466.T

Valuation Snapshot

Stable Growth	$2,354,860.32 - $2,774,424.45	$2,600,042.02
Multi-Stage	$500,781.66 - $547,818.83	$523,868.98
Blended Fair Value	$1,561,955.50
Current Price	$142,500.00
Upside	996.11%
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	5.94%	5.94%	5.94%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,354,860.32	$2,600,042.02	$2,774,424.45
Upside / Downside	1,552.53%	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	5.94%	5.94%	5.94%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	20,282.02	20,474.27	20,666.51
Year 2 PV (M)	20,916.92	21,315.33	21,717.50
Year 3 PV (M)	21,546.19	22,164.71	22,794.95
Year 4 PV (M)	22,169.87	23,022.46	23,899.41
Year 5 PV (M)	22,787.98	23,888.65	25,031.44
PV of Terminal Value (M)	820,344.71	859,967.66	901,107.08
Equity Value (M)	928,047.69	970,833.08	1,015,216.89
Shares Outstanding (M)	1.85	1.85	1.85
Fair Value	$500,781.66	$523,868.98	$547,818.83
Upside / Downside	251.43%	267.63%	284.43%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

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