Definitive Analysis

Loading...

Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company

Ticker

Industry

Sector

SLR Investment Corp. (SLRC)

Company Dividend Discount ModelIndustry: Asset ManagementSector: Financial Services

Valuation Snapshot

Stable Growth	$63.57 - $328.46	$129.04
Multi-Stage	$35.97 - $39.30	$37.60
Blended Fair Value	$83.32
Current Price	$15.29
Upside	444.92%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	0.00%	0.00	0.00	1.73	1.27	1.27	1.27	1.26	1.23	1.24	1.25
YoY Growth	-	-	0.00%	-100.00%	36.40%	0.00%	0.00%	0.93%	1.99%	-0.53%	-0.38%	-1.75%
Dividend Yield	-	-	0.00%	0.00%	11.53%	7.01%	7.16%	10.92%	6.00%	6.08%	5.49%	7.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	90.07
(-) Cash Dividends Paid (M)	44.74
(=) Cash Retained (M)	45.34

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18.01	11.26	6.76
Cash Retained (M)	45.34	45.34	45.34
(-) Cash Required (M)	-18.01	-11.26	-6.76
(=) Excess Retained (M)	27.32	34.08	38.58
(/) Shares Outstanding (M)	54.54	54.54	54.54
(=) Excess Retained per Share	0.50	0.62	0.71
LTM Dividend per Share	0.82	0.82	0.82
(+) Excess Retained per Share	0.50	0.62	0.71
(=) Adjusted Dividend	1.32	1.45	1.53
WACC / Discount Rate	7.69%	7.69%	7.69%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$63.57	$129.04	$328.46
Upside / Downside	315.76%	743.92%	2,048.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	90.07	95.93	102.16	108.80	115.87	123.41	127.11
Payout Ratio	49.67%	57.73%	65.80%	73.87%	81.93%	90.00%	92.50%
Projected Dividends (M)	44.74	55.38	67.22	80.37	94.94	111.07	117.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.69%	7.69%	7.69%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	50.94	51.43	51.91
Year 2 PV (M)	56.88	57.96	59.05
Year 3 PV (M)	62.55	64.35	66.18
Year 4 PV (M)	67.97	70.58	73.27
Year 5 PV (M)	73.14	76.67	80.34
PV of Terminal Value (M)	1,649.95	1,729.64	1,812.38
Equity Value (M)	1,961.43	2,050.63	2,143.14
Shares Outstanding (M)	54.54	54.54	54.54
Fair Value	$35.97	$37.60	$39.30
Upside / Downside	135.22%	145.92%	157.01%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 151 of 151

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
TM.BK	Techno Medical Public Company Limited	0.00%	$0.00	0.00%
TPMA.JK	PT Trans Power Marine Tbk	0.00%	$0.00	70.06%
TRIM.JK	PT Trimegah Sekuritas Indonesia Tbk	0.00%	$0.01	0.01%
TRPZ.TA	Turpaz Industries Ltd	0.00%	$0.04	26.21%
TSKB.IS	Türkiye Sinai Kalkinma Bankasi A.S.	0.00%	$0.00	0.01%
TTAM	Titan America S.A.	0.00%	$0.00	0.00%
UANG.JK	PT Pakuan, Tbk	0.00%	$0.00	0.00%
UNIC.JK	PT Unggul Indah Cahaya Tbk	0.00%	$0.04	73.69%
VSMO.ME	public stock company VSMPO-AVISMA Corporation	0.00%	$0.16	0.01%
VTY.L	Vistry Group PLC	0.00%	$0.00	0.01%
WAAREEENER.NS	Waaree Energies Ltd	0.00%	$0.09	0.10%
WINS.JK	PT Wintermar Offshore Marine Tbk	0.00%	$0.00	13.95%
WKF.JO	Workforce Holdings Limited	0.00%	$0.01	2.18%
YAKG.ME	PJSC Yakutsk Fuel and Energy Company	0.00%	$0.00	0.02%