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 19 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SIGISelective Insurance Group, Inc.1.77%$1.4822.19%
FUSBFirst US Bancshares, Inc.1.76%$0.2526.72%
RRyder System, Inc.1.76%$3.4128.29%
RGAReinsurance Group of America, Incorporated1.75%$3.5527.34%
TFG.ASTetragon Financial Group Limited1.75%$0.303.32%
WFCWells Fargo & Company1.75%$1.6725.46%
HCKTThe Hackett Group, Inc.1.74%$0.3485.97%
LEGLeggett & Platt, Incorporated1.74%$0.1911.94%
RPRXRoyalty Pharma plc1.74%$0.6749.36%
SFBCSound Financial Bancorp, Inc.1.74%$0.7637.96%
SXTSensient Technologies Corporation1.74%$1.6350.00%
MKTXMarketAxess Holdings Inc.1.73%$3.0952.31%
PRGPROG Holdings, Inc.1.73%$0.5112.57%
STELStellar Bancorp, Inc.1.73%$0.5326.88%
UFCSUnited Fire Group, Inc.1.73%$0.6214.63%
AMALAmalgamated Financial Corp.1.72%$0.5516.32%
BKThe Bank of New York Mellon Corporation1.72%$2.0127.06%
COWNCowen Inc.1.72%$0.6733.32%
DGDollar General Corporation1.72%$2.3540.66%
AMKRAmkor Technology, Inc.1.71%$0.7359.04%
DTFDTF Tax-Free Income 2028 Term Fund Inc.1.71%$0.2080.42%
ERIEErie Indemnity Company1.71%$4.7538.59%
FLXSFlexsteel Industries, Inc.1.71%$0.6817.01%
MTCHMatch Group, Inc.1.71%$0.5425.07%
LBRTLiberty Energy Inc.1.70%$0.3228.43%
OVBCOhio Valley Banc Corp.1.70%$0.6728.36%
WTFCWintrust Financial Corporation1.70%$2.4320.92%
BANFBancFirst Corporation1.69%$1.8025.72%
BDLFlanigan's Enterprises, Inc.1.69%$0.5021.50%
CDHAXCalvert International Responsible Idx A1.69%$0.6441.92%
CINRSisecam Resources LP1.69%$0.3419.21%
EXPOExponent, Inc.1.69%$1.1858.07%
GDGeneral Dynamics Corporation1.69%$5.8037.41%
HQIHireQuest, Inc.1.69%$0.1836.36%
OTFBlue Owl Technology Finance Corp.1.69%$0.249.20%
PHINPHINIA Inc.1.68%$1.0947.78%
PTRSPartners Bancorp1.68%$0.1213.62%
RNGRRanger Energy Services, Inc.1.67%$0.2434.90%
HQHAbrdn Healthcare Investors1.66%$0.316.95%
JILLJ.Jill, Inc.1.66%$0.2310.45%
PSH.ASPershing Square Holdings, Ltd.1.65%$0.856.48%
SKTTanger Inc.1.65%$0.5558.16%
USCBUSCB Financial Holdings, Inc.1.64%$0.3018.70%
BOTJBank of the James Financial Group, Inc.1.62%$0.3026.41%
RSReliance Steel & Aluminum Co.1.62%$4.7834.66%
SCIService Corporation International1.62%$1.2533.57%
SMLPSummit Midstream Partners, LP1.62%$0.596.02%
TKRThe Timken Company1.62%$1.4032.90%
TRINLTrinity Capital Inc. - 7.00% No1.62%$0.4120.50%
CARRCarrier Global Corporation1.61%$0.8618.56%