Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Standard Life Private Equity Trust (SLPE.L)

Company Dividend Discount ModelIndustry: Sector:

Valuation Snapshot

Stable Growth$6.64 - $9.48$8.03
Multi-Stage$9.76 - $10.71$10.23
Blended Fair Value$9.13
Current Price$4.33
Upside110.89%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.38%11.82%0.160.150.140.130.130.130.120.100.050.07
YoY Growth--7.73%8.58%4.49%3.07%3.18%3.28%27.08%79.17%-22.52%29.01%
Dividend Yield--3.78%3.51%3.41%2.69%4.06%3.58%3.49%2.81%2.01%3.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)149.22
(-) Cash Dividends Paid (M)38.13
(=) Cash Retained (M)111.09
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)29.8418.6511.19
Cash Retained (M)111.09111.09111.09
(-) Cash Required (M)-29.84-18.65-11.19
(=) Excess Retained (M)81.2592.4499.90
(/) Shares Outstanding (M)153.75153.75153.75
(=) Excess Retained per Share0.530.600.65
LTM Dividend per Share0.250.250.25
(+) Excess Retained per Share0.530.600.65
(=) Adjusted Dividend0.780.850.90
WACC / Discount Rate10.00%10.00%10.00%
Growth Rate-1.52%-0.52%0.48%
Fair Value$6.64$8.03$9.48
Upside / Downside53.36%85.56%118.96%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)149.22148.45147.69146.93146.17145.42149.78
Payout Ratio25.55%38.44%51.33%64.22%77.11%90.00%92.50%
Projected Dividends (M)38.1357.0775.8194.36112.71130.87138.54

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.00%10.00%10.00%
Growth Rate-1.52%-0.52%0.48%
Year 1 PV (M)51.3651.8852.40
Year 2 PV (M)61.4062.6563.92
Year 3 PV (M)68.7870.8973.05
Year 4 PV (M)73.9376.9880.13
Year 5 PV (M)77.2681.2685.43
PV of Terminal Value (M)1,168.401,228.931,291.95
Equity Value (M)1,501.121,572.601,646.88
Shares Outstanding (M)153.75153.75153.75
Fair Value$9.76$10.23$10.71
Upside / Downside125.49%136.22%147.38%

High-Yield Dividend Screener

« Prev Page 16 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
HWBKHawthorn Bancshares, Inc.2.27%$0.7724.18%
UTMDUtah Medical Products, Inc.2.27%$1.2835.35%
DKSDICK'S Sporting Goods, Inc.2.26%$4.5238.61%
EMLThe Eastern Company2.26%$0.4437.05%
SBCFSeacoast Banking Corporation of Florida2.26%$0.7143.09%
WMKWeis Markets, Inc.2.26%$1.4535.88%
0JYA.LMarathon Petroleum Corporation2.25%$3.7274.60%
FSBCFive Star Bancorp2.25%$0.8029.79%
IBMInternational Business Machines Corporation2.25%$6.5678.75%
0KYZ.LSBA Communications Corporation2.24%$4.3254.40%
BPOPPopular, Inc.2.24%$2.8224.06%
MFINMedallion Financial Corp.2.24%$0.2312.50%
MSMorgan Stanley2.24%$4.0740.12%
FXNCFirst National Corporation2.23%$0.5586.28%
BACBank of America Corporation2.22%$1.2431.97%
SSBSouthState Corporation2.22%$2.0930.58%
VLGEAVillage Super Market, Inc.2.22%$0.7720.42%
WWWWolverine World Wide, Inc.2.22%$0.4137.79%
CCBGCapital City Bank Group, Inc.2.21%$0.9326.22%
CGThe Carlyle Group Inc.2.20%$1.3476.25%
NHINational Health Investors, Inc.2.20%$1.6954.58%
VNOVornado Realty Trust2.20%$0.7315.58%
BANCBanc of California, Inc.2.19%$0.4332.44%
EBTCEnterprise Bancorp, Inc.2.19%$0.8726.66%
RHPRyman Hospitality Properties, Inc.2.19%$2.0957.31%
CDPCOPT Defense Properties2.18%$0.6045.15%
FDSFactSet Research Systems Inc.2.18%$6.2039.64%
ISBAIsabella Bank Corporation2.18%$1.1044.52%
WHWyndham Hotels & Resorts, Inc.2.18%$1.6437.28%
EFSCEnterprise Financial Services Corp2.17%$1.1722.34%
ETHGrayscale Ethereum Mini Trust2.17%$0.6434.57%
SEMSelect Medical Holdings Corporation2.17%$0.3236.19%
BFSTBusiness First Bancshares, Inc.2.16%$0.5620.21%
CWBCCommunity West Bancshares2.16%$0.4826.89%
EHTHeHealth, Inc.2.16%$0.095.60%
TPLTexas Pacific Land Corporation2.16%$6.4231.02%
CBSHCommerce Bancshares, Inc.2.15%$1.1226.40%
COLMColumbia Sportswear Company2.15%$1.2035.55%
HTHHilltop Holdings Inc.2.15%$0.7328.46%
NATHNathan's Famous, Inc.2.15%$1.9835.76%
RCKYRocky Brands, Inc.2.15%$0.6222.50%
BDXBecton, Dickinson and Company2.14%$4.1771.28%
CICigna Corporation2.14%$5.9626.01%
FBIZFirst Business Financial Services, Inc.2.14%$1.1518.19%
JBSSJohn B. Sanfilippo & Son, Inc.2.14%$1.4926.50%
JNPRJuniper Networks, Inc.2.14%$0.8682.37%
POOLPool Corporation2.14%$4.9244.68%
CSCOCisco Systems, Inc.2.13%$1.6262.56%
CSTRCapStar Financial Holdings, Inc.2.13%$0.4330.48%
HTLFHeartland Financial USA, Inc.2.13%$1.3869.73%