Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

360 Capital Mortgage REIT (TCF.AX)

Company Dividend Discount ModelIndustry: Asset Management - IncomeSector: Financial Services

Valuation Snapshot

Stable Growth$20.96 - $44.46$29.76
Multi-Stage$16.51 - $17.96$17.22
Blended Fair Value$23.49
Current Price$6.00
Upside291.49%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS26.19%12.68%0.700.420.350.300.090.220.250.260.250.26
YoY Growth--65.18%21.57%17.43%237.66%-59.82%-13.42%-1.11%2.81%-4.34%22.45%
Dividend Yield--11.66%7.79%6.69%5.60%1.48%4.05%4.28%4.40%4.04%4.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)5.10
(-) Cash Dividends Paid (M)3.89
(=) Cash Retained (M)1.22
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1.020.640.38
Cash Retained (M)1.221.221.22
(-) Cash Required (M)-1.02-0.64-0.38
(=) Excess Retained (M)0.200.580.83
(/) Shares Outstanding (M)4.564.564.56
(=) Excess Retained per Share0.040.130.18
LTM Dividend per Share0.850.850.85
(+) Excess Retained per Share0.040.130.18
(=) Adjusted Dividend0.890.981.03
WACC / Discount Rate10.00%10.00%10.00%
Growth Rate5.50%6.50%7.50%
Fair Value$20.96$29.76$44.46
Upside / Downside249.37%395.96%640.92%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)5.105.435.786.166.566.997.20
Payout Ratio76.18%78.94%81.71%84.47%87.24%90.00%92.50%
Projected Dividends (M)3.894.294.735.205.726.296.66

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.00%10.00%10.00%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)3.863.903.93
Year 2 PV (M)3.833.913.98
Year 3 PV (M)3.803.914.02
Year 4 PV (M)3.763.914.06
Year 5 PV (M)3.723.904.09
PV of Terminal Value (M)56.3359.0561.88
Equity Value (M)75.3278.5881.96
Shares Outstanding (M)4.564.564.56
Fair Value$16.51$17.22$17.96
Upside / Downside175.09%187.01%199.37%

High-Yield Dividend Screener

« Prev Page 139 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
DIFI.TADirect Finance of Direct Group (2006) Ltd0.05%$27.7672.89%
DOHOL.ISDogan Sirketler Grubu Holding A.S.0.05%$0.011.12%
DSW.LDSW Capital plc0.05%$0.0471.47%
EDIN.LThe Edinburgh Investment Trust plc0.05%$0.4323.09%
EKF.LEKF Diagnostics Holdings plc0.05%$0.0149.97%
FNTL.LFintel Plc0.05%$0.1086.78%
FSTA.LFuller, Smith & Turner PLC0.05%$0.3857.02%
GAW.LGames Workshop Group PLC0.05%$9.3789.20%
GCC.MXGCC, S.A.B. de C.V.0.05%$0.099.95%
GPE.LGreat Portland Estates Plc0.05%$0.1617.61%
HAT.LH&T Group plc0.05%$0.3434.09%
HEFT.LHenderson European Focus Trust plc0.05%$0.0964.95%
HWDN.LHowden Joinery Group Plc0.05%$0.4245.53%
I3E.Li3 Energy Plc0.05%$0.0115.40%
ISRS.TAIsras Investment Company Ltd0.05%$45.2156.32%
IX.Li(x) Net Zero Plc0.05%$0.000.12%
JSE.JOJSE Limited0.05%$7.9536.38%
JSG.LJohnson Service Group PLC0.05%$0.0741.78%
KGH.LKnights Group Holdings plc0.05%$0.0842.63%
KNOS.LKainos Group plc0.05%$0.5378.52%
LMP.LLondonMetric Property Plc0.05%$0.1043.71%
MDTR.TAMediterranean Towers Ltd.0.05%$0.6532.16%
MGNS.LMorgan Sindall Group plc0.05%$2.3541.65%
MLRN.TAM.L.R.N Projects and Trade Ltd.0.05%$0.7141.84%
NIOX.LNIOX Group Plc0.05%$0.0382.72%
NTBR.LNorthern Bear PLC0.05%$0.0724.02%
NWOR.LNational World Plc0.05%$0.0165.38%
PTBL.TAProperty & Building Corp. Ltd.0.05%$18.0065.50%
ROR.LRotork plc0.05%$0.1558.18%
SAIN.LThe Scottish American Investment Company PLC0.05%$0.2646.12%
SHRS.LShires Income Plc0.05%$0.178.90%
SLARL.TASella Capital Real Estate Ltd.0.05%$0.5543.38%
SMJ.LJ. Smart & Co. (Contractors) PLC0.05%$0.0737.45%
SOLI.LSolid State plc0.05%$0.0847.33%
SSE.LSSE plc0.05%$1.0339.40%
STB.LSecure Trust Bank PLC0.05%$0.6325.00%
THRG.LBlackRock Throgmorton Trust plc0.05%$0.2939.74%
TIFS.LTI Fluid Systems plc0.05%$0.1147.06%
TMPL.LTemple Bar Investment Trust PLC0.05%$0.2017.86%
TSTL.LTristel PLC0.05%$0.2493.73%
TUNE.LFocusrite plc0.05%$0.1397.00%
UPGS.LUP Global Sourcing Holdings plc0.05%$0.0725.06%
VOF.LVinaCapital Vietnam Opportunity Fund Limited0.05%$0.2516.06%
WTMWhite Mountains Insurance Group, Ltd.0.05%$1.021.85%
000230.KSIldong Holdings Co., Ltd.0.04%$5.330.12%
000729.SZBeijing Yanjing Brewery Co.,Ltd.0.04%$0.000.84%
001515.KSSK Securities Co., Ltd.0.04%$1.0611.94%
002159.SZWuhan Sante Cableway Group Co., Ltd.0.04%$0.010.86%
002252.SZShanghai RAAS Blood Products Co., Ltd.0.04%$0.001.00%
002316.SZJilin Asia Link Technology Development Co.,Ltd.0.04%$0.0016.75%