Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Search

First Capital Real Estate Investment Trust (FCR-UN.TO)

Company Dividend Discount ModelIndustry: REIT - RetailSector: Real Estate

Valuation Snapshot

Stable Growth$8.98 - $13.08$10.96
Multi-Stage$21.99 - $24.19$23.07
Blended Fair Value$17.02
Current Price$18.15
Upside-6.25%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-2.09%0.31%0.860.860.550.480.880.961.000.980.940.89
YoY Growth---0.15%57.35%13.74%-45.40%-7.80%-4.15%1.45%4.92%5.04%6.93%
Dividend Yield--5.22%5.55%3.49%2.69%5.35%7.03%4.67%4.90%4.69%4.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)261.09
(-) Cash Dividends Paid (M)185.76
(=) Cash Retained (M)75.33
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)52.2232.6419.58
Cash Retained (M)75.3375.3375.33
(-) Cash Required (M)-52.22-32.64-19.58
(=) Excess Retained (M)23.1142.6955.75
(/) Shares Outstanding (M)212.86212.86212.86
(=) Excess Retained per Share0.110.200.26
LTM Dividend per Share0.870.870.87
(+) Excess Retained per Share0.110.200.26
(=) Adjusted Dividend0.981.071.13
WACC / Discount Rate6.81%6.81%6.81%
Growth Rate-3.72%-2.72%-1.72%
Fair Value$8.98$10.96$13.08
Upside / Downside-50.54%-39.60%-27.92%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)261.09254.00247.10240.38233.85227.50234.32
Payout Ratio71.15%74.92%78.69%82.46%86.23%90.00%92.50%
Projected Dividends (M)185.76190.29194.44198.22201.65204.75216.75

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.81%6.81%6.81%
Growth Rate-3.72%-2.72%-1.72%
Year 1 PV (M)176.33178.16179.99
Year 2 PV (M)166.96170.44173.97
Year 3 PV (M)157.72162.68167.75
Year 4 PV (M)148.68154.95161.42
Year 5 PV (M)139.89147.31155.04
PV of Terminal Value (M)3,890.284,096.554,311.47
Equity Value (M)4,679.864,910.105,149.64
Shares Outstanding (M)212.86212.86212.86
Fair Value$21.99$23.07$24.19
Upside / Downside21.13%27.09%33.29%

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%