Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Swissquote Group Holding Ltd (0QLD.L)

Company Dividend Discount ModelIndustry: Financial - DiversifiedSector: Financial Services

Valuation Snapshot

Stable Growth$6,322.96 - $7,449.52$6,981.29
Multi-Stage$1,528.68 - $1,675.95$1,600.95
Blended Fair Value$4,291.12
Current Price$449.40
Upside854.86%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS34.03%22.21%4.272.182.201.480.990.990.870.560.590.59
YoY Growth--96.36%-0.89%47.91%49.86%0.26%13.56%54.09%-4.91%-0.17%3.43%
Dividend Yield--1.23%1.06%1.64%0.74%1.15%2.04%1.92%1.48%2.49%2.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)563.48
(-) Cash Dividends Paid (M)64.27
(=) Cash Retained (M)499.21
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)112.7070.4342.26
Cash Retained (M)499.21499.21499.21
(-) Cash Required (M)-112.70-70.43-42.26
(=) Excess Retained (M)386.52428.78456.95
(/) Shares Outstanding (M)15.0415.0415.04
(=) Excess Retained per Share25.6928.5030.38
LTM Dividend per Share4.274.274.27
(+) Excess Retained per Share25.6928.5030.38
(=) Adjusted Dividend29.9732.7834.65
WACC / Discount Rate5.51%5.51%5.51%
Growth Rate5.50%6.50%7.50%
Fair Value$6,322.96$6,981.29$7,449.52
Upside / Downside1,306.98%1,453.47%1,557.66%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)563.48600.11639.11680.65724.90772.02795.18
Payout Ratio11.41%27.12%42.84%58.56%74.28%90.00%92.50%
Projected Dividends (M)64.27162.78273.82398.61538.46694.81735.54

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.51%5.51%5.51%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)152.82154.27155.72
Year 2 PV (M)241.35245.95250.59
Year 3 PV (M)329.86339.33348.98
Year 4 PV (M)418.35434.44450.98
Year 5 PV (M)506.81531.29556.71
PV of Terminal Value (M)21,346.4822,377.5223,448.02
Equity Value (M)22,995.6724,082.7925,211.00
Shares Outstanding (M)15.0415.0415.04
Fair Value$1,528.68$1,600.95$1,675.95
Upside / Downside240.16%256.24%272.93%

High-Yield Dividend Screener

« Prev Page 11 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
THFFFirst Financial Corporation3.32%$1.9831.67%
IRDMIridium Communications Inc.3.31%$0.5949.66%
PDCOPatterson Companies, Inc.3.31%$1.0466.64%
0HRZ.LCoterra Energy Inc.3.30%$0.8840.64%
ACIAlbertsons Companies, Inc.3.30%$0.5733.33%
KDPKeurig Dr Pepper Inc.3.30%$0.9278.89%
SPBSpectrum Brands Holdings, Inc.3.30%$1.9848.25%
0IUX.LGenuine Parts Company3.29%$4.0569.77%
BGBunge Global S.A.3.29%$3.0531.37%
HDGCXThe Hartford Dividend and Growth Fund Class C3.29%$1.0820.58%
PSBDPalmer Square Capital BDC Inc.3.29%$0.4090.32%
LIENChicago Atlantic BDC, Inc.3.28%$0.3423.50%
REXRRexford Industrial Realty, Inc.3.28%$1.2890.14%
CVCYCentral Valley Community Bancorp3.27%$0.5832.80%
F-PDFord Motor Company 6.500% Notes3.27%$0.7463.45%
FSBWFS Bancorp, Inc.3.27%$1.3331.78%
TRNOTerreno Realty Corporation3.27%$1.9362.02%
0I1P.LComerica Incorporated3.26%$2.8252.30%
ALEXAlexander & Baldwin, Inc.3.26%$0.6766.95%
BRXBrixmor Property Group Inc.3.26%$0.8578.30%
AGM-PCFederal Agricultural Mortgage Corporation3.24%$7.8539.89%
HTOH2O America3.24%$1.6052.08%
WECWEC Energy Group, Inc.3.24%$3.4566.21%
XOMExxon Mobil Corporation3.24%$3.9857.54%
SCLStepan Company3.22%$1.5276.82%
HBTHBT Financial, Inc.3.21%$0.8333.20%
KALUKaiser Aluminum Corporation3.21%$3.8670.13%
SMPStandard Motor Products, Inc.3.20%$1.1838.74%
0QZA.LConocoPhillips3.19%$3.0943.65%
PAGPenske Automotive Group, Inc.3.18%$5.0435.22%
CRBGCorebridge Financial, Inc.3.17%$0.9652.57%
EDConsolidated Edison, Inc.3.17%$3.1756.36%
LARKLandmark Bancorp, Inc.3.17%$0.8238.75%
NBPU.LNB Private Equity Partners Limited3.17%$0.6770.20%
PFBCPreferred Bank3.16%$3.0329.67%
HNIHNI Corporation3.15%$1.3444.63%
RBBRBB Bancorp3.15%$0.6443.45%
FGF&G Annuities & Life, Inc.3.14%$0.9428.23%
NBHCNational Bank Holdings Corporation3.14%$1.1937.27%
0KZA.LSM Energy Company3.13%$0.609.44%
CBUCommunity Bank System, Inc.3.13%$1.8246.85%
DTEDTE Energy Company3.13%$4.0887.19%
RNSTRenasant Corporation3.13%$1.1148.14%
BSRRSierra Bancorp3.11%$1.0134.68%
FCFFirst Commonwealth Financial Corporation3.11%$0.5238.19%
PNCThe PNC Financial Services Group, Inc.3.11%$6.5739.89%
PRKPark National Corporation3.11%$4.8044.20%
GEFGreif, Inc.3.10%$2.1212.04%
0QAH.LMerck & Co., Inc.3.09%$3.2542.60%
BANRBanner Corporation3.09%$1.9335.15%