Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Balanced Commercial Property Trust Ltd (BCPT.L)

Company Dividend Discount ModelIndustry: REIT - DiversifiedSector: Real Estate

Valuation Snapshot

Stable Growth$14.60 - $21.35$17.86
Multi-Stage$24.55 - $27.03$25.76
Blended Fair Value$21.81
Current Price$0.81
Upside2,602.59%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2023202220212020201920182017201620152014
DPS-6.37%-2.71%0.050.050.050.030.070.070.070.070.070.07
YoY Growth--1.84%1.32%46.82%-52.50%0.00%0.00%0.00%0.00%3.51%2.03%
Dividend Yield--6.80%5.45%4.54%4.05%5.89%5.46%5.02%5.02%5.10%4.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,354.99
(-) Cash Dividends Paid (M)69.96
(=) Cash Retained (M)1,285.03
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)271.00169.37101.62
Cash Retained (M)1,285.031,285.031,285.03
(-) Cash Required (M)-271.00-169.37-101.62
(=) Excess Retained (M)1,014.031,115.651,183.40
(/) Shares Outstanding (M)702.31702.31702.31
(=) Excess Retained per Share1.441.591.69
LTM Dividend per Share0.100.100.10
(+) Excess Retained per Share1.441.591.69
(=) Adjusted Dividend1.541.691.78
WACC / Discount Rate8.36%8.36%8.36%
Growth Rate-2.00%-1.00%0.00%
Fair Value$14.60$17.86$21.35
Upside / Downside1,709.27%2,112.67%2,545.37%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,354.991,341.441,328.021,314.741,301.591,288.581,327.23
Payout Ratio5.16%22.13%39.10%56.07%73.03%90.00%92.50%
Projected Dividends (M)69.96296.87519.23737.11950.591,159.721,227.69

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.36%8.36%8.36%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)271.20273.96276.73
Year 2 PV (M)433.32442.20451.18
Year 3 PV (M)561.96579.34597.07
Year 4 PV (M)662.04689.48717.76
Year 5 PV (M)737.86776.28816.28
PV of Terminal Value (M)14,573.9515,332.8516,123.04
Equity Value (M)17,240.3218,094.1118,982.07
Shares Outstanding (M)702.31702.31702.31
Fair Value$24.55$25.76$27.03
Upside / Downside2,941.87%3,092.51%3,249.18%

High-Yield Dividend Screener

« Prev Page 17 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SAHSonic Automotive, Inc.2.13%$1.3135.28%
AIG-PAAmerican International Group, Inc.2.12%$1.6930.01%
LANCLancaster Colony Corporation2.11%$3.8261.80%
TDACTranslational Development Acquisition Corp.2.10%$0.2279.86%
FASTFastenal Company2.09%$0.8579.50%
FDUSFidus Investment Corporation2.09%$0.4117.86%
IBOCInternational Bancshares Corporation2.09%$1.4020.70%
SMRSXALPS/Smith Short Duration Bond Investor2.09%$0.2298.81%
SSSSSuRo Capital Corp.2.09%$0.208.46%
MLRMiller Industries, Inc.2.08%$0.7830.00%
OACCOaktree Acquisition Corp. III Life Sciences2.08%$0.2261.74%
FCCOFirst Community Corporation2.07%$0.6025.08%
GNTXGentex Corporation2.07%$0.4928.42%
OACCUOaktree Acquisition Corp. III Life Sciences Unit2.07%$0.2261.74%
DLBDolby Laboratories, Inc.2.06%$1.3149.64%
APOGApogee Enterprises, Inc.2.05%$0.7737.24%
CAKEThe Cheesecake Factory Incorporated2.05%$1.0832.74%
EWBCEast West Bancorp, Inc.2.05%$2.3625.97%
ALFCenturion Acquisition Corp.2.04%$0.2251.38%
ATOAtmos Energy Corporation2.04%$3.4546.19%
OVLYOak Valley Bancorp2.04%$0.6129.73%
0HYE.LCincinnati Financial Corporation2.03%$3.2824.36%
AOSA. O. Smith Corporation2.03%$1.3936.68%
ACTEnact Holdings, Inc.2.02%$0.8018.03%
ARKOArko Corp.2.02%$0.0955.86%
KFYKorn Ferry2.02%$1.3426.97%
0H68.LAflac Incorporated2.01%$2.2028.14%
LENLennar Corporation2.01%$2.1025.46%
AVYAvery Dennison Corporation2.00%$3.6641.17%
RHLDResolute Holdings Management, Inc.2.00%$3.7422.61%
ALFUUCenturion Acquisition Corp. Unit1.99%$0.2251.38%
GNTYGuaranty Bancshares, Inc.1.99%$0.9730.69%
NCNACCO Industries, Inc.1.99%$0.9524.54%
QCOMQUALCOMM Incorporated1.99%$3.4468.67%
THGThe Hanover Insurance Group, Inc.1.98%$3.5520.46%
CNMDCONMED Corporation1.97%$0.8038.60%
FBINFortune Brands Innovations, Inc.1.97%$1.0036.69%
FEIMFrequency Electronics, Inc.1.97%$1.0046.25%
RPMRPM International Inc.1.97%$2.0437.93%
BNJBrookfield Finance Inc. 4.50% P1.96%$0.3070.51%
MTGMGIC Investment Corporation1.96%$0.5717.51%
CCSCentury Communities, Inc.1.95%$1.1516.06%
0K6F.LNetApp, Inc.1.94%$2.0735.51%
BLKBlackRock, Inc.1.94%$21.0053.94%
FNB-PEF.N.B. Corporation1.94%$0.4834.55%
0L4F.LSealed Air Corporation1.93%$0.8030.13%
AEOAmerican Eagle Outfitters, Inc.1.93%$0.5142.14%
SLGNSilgan Holdings Inc.1.93%$0.8026.98%
FSFGFirst Savings Financial Group, Inc.1.92%$0.6123.93%
GENGen Digital Inc.1.92%$0.5054.91%