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

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 29 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
BTBTBit Digital, Inc.0.25%$0.011.17%
PVHPVH Corp.0.25%$0.172.41%
AELAmerican Equity Investment Life Holding Company0.24%$0.142.19%
CRSCarpenter Technology Corporation0.24%$0.809.74%
LLoews Corporation0.24%$0.253.58%
PRIMPrimoris Services Corporation0.23%$0.305.83%
TERTeradyne, Inc.0.23%$0.4817.39%
FOCSFocus Financial Partners Inc.0.22%$0.1219.23%
QCRHQCR Holdings, Inc.0.22%$0.182.50%
RMAXRE/MAX Holdings, Inc.0.22%$0.022.70%
VSECVSE Corporation0.22%$0.4030.98%
0J5I.LHilton Worldwide Holdings Inc.0.21%$0.608.71%
PRVAXVirginia Tax Free Bond Fund0.21%$0.0289.04%
ACAArcosa, Inc.0.19%$0.206.66%
HWMHowmet Aerospace Inc.0.19%$0.4011.24%
USLMUnited States Lime & Minerals, Inc.0.19%$0.235.04%
AEISAdvanced Energy Industries, Inc.0.18%$0.4010.65%
BELFABel Fuse Inc.0.18%$0.285.31%
TILEInterface, Inc.0.18%$0.052.63%
0K05.LMedifast, Inc.0.17%$0.0278.63%
AYIAcuity Brands, Inc.0.17%$0.655.19%
BDCBelden Inc.0.17%$0.203.53%
FIXComfort Systems USA, Inc.0.17%$1.707.18%
KNSLKinsale Capital Group, Inc.0.17%$0.663.24%
STCNSteel Connect, Inc.0.17%$0.021.98%
VVIViad Corp0.17%$0.070.54%
ALNTAllient Inc.0.16%$0.097.91%
CLSKCleanSpark, Inc.0.16%$0.021.41%
EMEEMCOR Group, Inc.0.16%$1.014.01%
ESEESCO Technologies Inc.0.16%$0.322.76%
CWCurtiss-Wright Corporation0.15%$0.877.08%
MUMicron Technology, Inc.0.15%$0.466.11%
SPCMUSound Point Acquisition Corp I, Ltd0.15%$0.021.33%
ENSGThe Ensign Group, Inc.0.14%$0.244.34%
JBLJabil Inc.0.14%$0.335.48%
PFIEProfire Energy, Inc.0.14%$0.001.99%
0R0A.LHecla Mining Company0.13%$0.025.24%
GNWGenworth Financial, Inc.0.13%$0.012.27%
ONITOnity Group Inc.0.13%$0.061.46%
0A7O.LMicroStrategy Incorporated0.12%$0.190.73%
0KGS.LPegasystems Inc.0.12%$0.074.63%
PRTAXT. Rowe Price Tax-Free Income Fd0.12%$0.0189.04%
WDCWestern Digital Corporation0.12%$0.223.25%
GEVGE Vernova Inc.0.11%$0.7512.15%
MPLF.LMarble Point Loan Financing Limited0.11%$0.0792.98%
EPACEnerpac Tool Group Corp.0.10%$0.042.34%
GRBKGreen Brick Partners, Inc.0.10%$0.070.85%
IRIngersoll Rand Inc.0.10%$0.085.89%
RALRalliant Corp.0.10%$0.052.75%
TXTTextron Inc.0.10%$0.081.79%