Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Mori Hills REIT Investment Corporation (3234.T)

Company Dividend Discount ModelIndustry: REIT - DiversifiedSector: Real Estate

Valuation Snapshot

Stable Growth$75,385.65 - $111,001.34$92,485.25
Multi-Stage$193,300.59 - $212,851.76$202,881.97
Blended Fair Value$147,683.61
Current Price$125,600.00
Upside17.58%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-10.01%-0.39%3,308.736,632.106,068.595,838.565,656.075,607.985,274.704,811.794,725.263,987.83
YoY Growth---50.11%9.29%3.94%3.23%0.86%6.32%9.62%1.83%18.49%15.96%
Dividend Yield--2.63%4.83%4.19%3.75%3.51%4.09%3.29%3.48%3.40%2.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)18,877.55
(-) Cash Dividends Paid (M)12,531.65
(=) Cash Retained (M)6,345.90
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,775.512,359.691,415.82
Cash Retained (M)6,345.906,345.906,345.90
(-) Cash Required (M)-3,775.51-2,359.69-1,415.82
(=) Excess Retained (M)2,570.393,986.214,930.08
(/) Shares Outstanding (M)1.921.921.92
(=) Excess Retained per Share1,341.312,080.122,572.67
LTM Dividend per Share6,539.406,539.406,539.40
(+) Excess Retained per Share1,341.312,080.122,572.67
(=) Adjusted Dividend7,880.718,619.539,112.07
WACC / Discount Rate6.48%6.48%6.48%
Growth Rate-3.60%-2.60%-1.60%
Fair Value$75,385.65$92,485.25$111,001.34
Upside / Downside-39.98%-26.37%-11.62%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)18,877.5518,387.6617,910.4817,445.6816,992.9416,551.9617,048.51
Payout Ratio66.38%71.11%75.83%80.55%85.28%90.00%92.50%
Projected Dividends (M)12,531.6513,074.9313,581.5714,053.1114,491.0314,896.7615,769.88

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.48%6.48%6.48%
Growth Rate-3.60%-2.60%-1.60%
Year 1 PV (M)12,152.8412,278.9012,404.96
Year 2 PV (M)11,733.4811,978.1612,225.37
Year 3 PV (M)11,284.6411,639.4612,001.64
Year 4 PV (M)10,815.6611,271.4511,741.49
Year 5 PV (M)10,334.3610,881.5911,451.75
PV of Terminal Value (M)314,106.74330,739.25348,069.00
Equity Value (M)370,427.72388,788.81407,894.21
Shares Outstanding (M)1.921.921.92
Fair Value$193,300.59$202,881.97$212,851.76
Upside / Downside53.90%61.53%69.47%

High-Yield Dividend Screener

Page 1 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ARDCAres Dynamic Credit Allocation Fund, Inc.19.91%$2.6577.10%
JGHNuveen Global High Income Fund19.71%$2.4870.08%
BSLBlackstone / GSO Senior Floating Rate Term Fund19.66%$2.6595.83%
RGTRoyce Global Value Trust, Inc.19.58%$2.5637.89%
AIKIAIkido Pharma Inc.19.55%$0.7010.85%
PFNPIMCO Income Strategy Fund II19.43%$1.4672.85%
JLSNuveen Mortgage and Income Fund19.40%$3.5384.31%
ACVVirtus Diversified Income & Convertible Fund19.28%$5.0772.66%
BGBBlackstone/GSO Strategic Credit Fund19.19%$2.2686.72%
PHKPIMCO High Income Fund19.11%$0.9386.61%
DTWDTE Energy Company JR SUB DB 2017 E19.03%$4.0887.19%
EMDWestern Asset Emerging Markets Debt Fund Inc.18.84%$2.0378.17%
SR-PASpire Inc.18.76%$4.5498.60%
SRVNXG Cushing Midstream Energy Fund18.74%$7.5366.75%
CIKCredit Suisse Asset Management Income Fund, Inc.18.41%$0.5282.82%
DHYCredit Suisse High Yield Bond Fund, Inc.18.39%$0.3788.67%
MNRMach Natural Resources LP18.30%$2.0689.28%
PFLPIMCO Income Strategy Fund18.22%$1.5484.57%
EADWells Fargo Advantage Funds - Allspring Income Opportunities Fund18.08%$1.2352.27%
SPESpecial Opportunities Fund, Inc.18.03%$2.6644.19%
AIFApollo Tactical Income Fund Inc.17.93%$2.6660.44%
GABThe Gabelli Equity Trust Inc.17.77%$1.0881.70%
HPFJohn Hancock Preferred Income Fund II17.73%$2.8678.50%
MPVBarings Participation Investors17.65%$2.9395.78%
GBABGuggenheim Taxable Municipal Bond & Investment Grade Debt Trust17.43%$2.5974.37%
TEITempleton Emerging Markets Income Fund17.42%$1.1464.65%
ISDPGIM High Yield Bond Fund, Inc.17.40%$2.5296.64%
HIXWestern Asset High Income Fund II Inc.17.39%$0.7396.11%
NXGNXG NextGen Infrastructure Income Fund17.31%$8.7983.58%
HPIJohn Hancock Preferred Income Fund17.11%$2.7976.40%
RCSPIMCO Strategic Income Fund, Inc.17.08%$1.0075.51%
DUKBDuke Energy Corporation 5.625%16.95%$4.1965.28%
FGBFirst Trust Specialty Finance and Financial Opportunities Fund16.75%$0.7050.91%
RQICohen & Steers Quality Income Realty Fund, Inc.16.75%$1.9287.08%
FPFFirst Trust Intermediate Duration Preferred & Income Fund16.57%$3.0970.83%
EVVEaton Vance Limited Duration Income Fund16.43%$1.6364.70%
AIZNAssurant, Inc. 5.25% Subordinat16.41%$3.2219.47%
NMLNeuberger Berman MLP and Energy Income Fund Inc.16.37%$1.4040.22%
PGPPIMCO Global StocksPLUS & Income Fund16.31%$1.5060.66%
CHWCalamos Global Dynamic Income Fund16.07%$1.2066.54%
BGYBlackRock Enhanced International Dividend Trust15.99%$0.9499.21%
GABBXGabelli Dividend Growth AAA15.98%$2.8540.22%
BDJBlackRock Enhanced Equity Dividend Trust15.90%$1.4972.30%
DSLDoubleLine Income Solutions Fund15.85%$1.7854.50%
PDTJohn Hancock Premium Dividend Fund15.76%$2.0162.66%
TSQTownsquare Media, Inc.15.55%$0.7970.58%
EODWells Fargo Advantage Funds - Allspring Global Dividend Opportunity Fund15.39%$0.9052.51%
LGILazard Global Total Return and Income Fund, Inc.15.37%$2.6882.52%
BSTZBlackRock Science and Technology Trust II15.35%$3.5465.39%
FPIFarmland Partners Inc.15.34%$1.4893.00%