Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

One REIT, Inc. (3290.T)

Company Dividend Discount ModelIndustry: REIT - OfficeSector: Real Estate

Valuation Snapshot

Stable Growth$376,589.39 - $806,032.04$536,401.04
Multi-Stage$476,857.87 - $522,318.56$499,162.54
Blended Fair Value$517,781.79
Current Price$89,600.00
Upside477.88%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS1.02%6.85%9,367.219,005.919,305.429,381.059,293.288,901.727,440.406,560.364,881.614,447.35
YoY Growth--4.01%-3.22%-0.81%0.94%4.40%19.64%13.41%34.39%9.76%-7.93%
Dividend Yield--10.45%10.71%10.95%10.36%8.50%10.36%7.22%7.95%6.82%6.70%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)8,238.28
(-) Cash Dividends Paid (M)5,461.50
(=) Cash Retained (M)2,776.79
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,647.661,029.79617.87
Cash Retained (M)2,776.792,776.792,776.79
(-) Cash Required (M)-1,647.66-1,029.79-617.87
(=) Excess Retained (M)1,129.131,747.002,158.91
(/) Shares Outstanding (M)0.400.400.40
(=) Excess Retained per Share2,803.884,338.205,361.07
LTM Dividend per Share13,562.1313,562.1313,562.13
(+) Excess Retained per Share2,803.884,338.205,361.07
(=) Adjusted Dividend16,366.0217,900.3318,923.21
WACC / Discount Rate6.89%6.89%6.89%
Growth Rate2.44%3.44%4.44%
Fair Value$376,589.39$536,401.04$806,032.04
Upside / Downside320.30%498.66%799.59%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)8,238.288,521.878,815.229,118.679,432.579,757.2710,049.99
Payout Ratio66.29%71.04%75.78%80.52%85.26%90.00%92.50%
Projected Dividends (M)5,461.506,053.546,679.877,342.148,042.108,781.549,296.24

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.89%6.89%6.89%
Growth Rate2.44%3.44%4.44%
Year 1 PV (M)5,608.365,663.115,717.85
Year 2 PV (M)5,733.515,846.005,959.57
Year 3 PV (M)5,838.516,011.176,187.19
Year 4 PV (M)5,924.826,159.576,401.23
Year 5 PV (M)5,993.816,292.136,602.20
PV of Terminal Value (M)162,932.60171,041.78179,470.68
Equity Value (M)192,031.62201,013.75210,338.73
Shares Outstanding (M)0.400.400.40
Fair Value$476,857.87$499,162.54$522,318.56
Upside / Downside432.21%457.10%482.94%

High-Yield Dividend Screener

« Prev Page 97 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
3706.TWMiTAC Holdings Corporation1.03%$0.9320.99%
601231.SSUniversal Scientific Industrial (Shanghai) Co., Ltd.1.03%$0.3142.44%
603029.SSShandong Swan CottonIndustrial Machinery Stock Co.,Ltd.1.03%$0.1928.04%
6719.TWuPI Semiconductor Corp.1.03%$1.9395.83%
8869.KLPress Metal Aluminium Holdings Berhad1.03%$0.0733.32%
BBarrick Mining Corporation1.03%$0.4521.51%
ELHA.ATElvalhalcor Hellenic Copper and Aluminium Industry S.A.1.03%$0.0411.81%
000548.SZHunan Investment Group Co., Ltd.1.02%$0.0659.94%
000969.SZAdvanced Technology & Materials Co., Ltd.1.02%$0.2171.26%
002730.SZDianguang Explosion-proof Technology Co., Ltd.1.02%$0.1558.37%
104830.KQWONIK Materials Co.,Ltd.1.02%$349.9412.91%
1439.TWAscent Development Co Ltd1.02%$0.3010.76%
1523.HKPlover Bay Technologies Limited1.02%$0.0692.02%
251270.KSNetmarble Corporation1.02%$502.9938.36%
301606.SZUgreen Group Ltd1.02%$0.6040.99%
600523.SSGuizhou Guihang Automotive Components Co.,Ltd1.02%$0.1636.20%
600986.SSZhewen Interactive Group Co., Ltd.1.02%$0.0892.78%
603004.SSZhejiang Dragon Technology Co., Ltd.1.02%$0.2431.73%
603041.SSJiangsu Maysta Chemical Co., Ltd.1.02%$0.1270.45%
603239.SSZhejiang Xiantong Rubber&Plastic Co.,Ltd1.02%$0.2129.27%
603301.SSZhende Medical Co., Ltd.1.02%$0.7268.19%
8476.HKOcean One Holding Ltd.1.02%$0.0426.91%
9168.TRise Consulting Group, Inc.1.02%$8.6914.15%
9570.SRTam Development Co.1.02%$0.927.62%
GTXGarrett Motion Inc.1.02%$0.1811.04%
NAVNETEDUL.BONavneet Education Limited1.02%$1.5115.58%
002294.SZShenzhen Salubris Pharmaceuticals Co., Ltd.1.01%$0.5082.89%
002423.SZCOFCO Capital Holdings Co., Ltd.1.01%$0.1228.45%
002965.SZLucky Harvest Co., Ltd.1.01%$0.4143.96%
086900.KQMedy-Tox Inc.1.01%$1,238.7136.92%
300771.SZShenzhen Zhilai Sci and Tech Co., Ltd.1.01%$0.1649.28%
7733.TOlympus Corporation1.01%$19.9620.09%
ALPOU.PAPoulaillon S.A.1.01%$0.063.34%
ELG.DEElmos Semiconductor SE1.01%$1.0013.84%
IIA.VIImmofinanz AG1.01%$0.1717.54%
000922.SZHarbin Electric Corporation Jiamusi Electric Machine CO.,Ltd1.00%$0.1438.72%
002611.SZGuangdong Dongfang Precision Science & Technology Co., Ltd.1.00%$0.1933.91%
003001.SZZhongyan Technology Co., Ltd.1.00%$0.2071.99%
064760.KQTokai Carbon Korea Co., Ltd.1.00%$1,458.9923.09%
0ROY.LDavide Campari-Milano N.V.1.00%$0.1229.93%
1696.HKSisram Medical Ltd1.00%$0.0445.32%
300662.SZBeijing Career International Co., Ltd.1.00%$0.2517.33%
603950.SSXiangyang Changyuandonggu Industry Co., Ltd.1.00%$0.2926.83%
688087.SSShandong Intco Recycling Resources Co., Ltd.1.00%$0.3116.87%
9546.SRNaba Alsaha Medical Services Company1.00%$0.508.66%
BELL.JKPT Trisula Textile Industries Tbk1.00%$0.6981.83%
EPEN.STEpendion AB1.00%$1.1226.30%
IATR.ATAthens Medical C.S.A.1.00%$0.0258.56%
002801.SZHangzhou Weiguang Electronic Co.,Ltd.0.99%$0.3528.52%
003090.KSDaewoong Co., Ltd.0.99%$211.1210.55%