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 Industry Sector

Ticker

Industry

Sector

BitStrat Holdings Limited (6113.HK)

Company Dividend Discount ModelIndustry: Specialty Business ServicesSector: Industrials

Valuation Snapshot

Stable Growth$0.65 - $1.02$0.82
Multi-Stage$0.86 - $0.94$0.90
Blended Fair Value$0.86
Current Price$3.66
Upside-76.51%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-8.82%4.85%0.050.040.060.050.020.090.000.030.030.04
YoY Growth--42.19%-30.91%3.93%119.75%-71.91%0.00%-100.00%5.69%-24.80%20.41%
Dividend Yield--9.77%6.58%12.30%7.81%4.42%14.84%0.00%4.63%3.67%5.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)26.01
(-) Cash Dividends Paid (M)12.00
(=) Cash Retained (M)14.01
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5.203.251.95
Cash Retained (M)14.0114.0114.01
(-) Cash Required (M)-5.20-3.25-1.95
(=) Excess Retained (M)8.8110.7612.06
(/) Shares Outstanding (M)400.00400.00400.00
(=) Excess Retained per Share0.020.030.03
LTM Dividend per Share0.030.030.03
(+) Excess Retained per Share0.020.030.03
(=) Adjusted Dividend0.050.060.06
WACC / Discount Rate9.28%9.28%9.28%
Growth Rate1.21%2.21%3.21%
Fair Value$0.65$0.82$1.02
Upside / Downside-82.17%-77.52%-72.05%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)26.0126.5927.1727.7728.3929.0129.88
Payout Ratio46.13%54.91%63.68%72.45%81.23%90.00%92.50%
Projected Dividends (M)12.0014.6017.3020.1223.0626.1127.64

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.28%9.28%9.28%
Growth Rate1.21%2.21%3.21%
Year 1 PV (M)13.2313.3613.49
Year 2 PV (M)14.2114.4914.78
Year 3 PV (M)14.9715.4215.88
Year 4 PV (M)15.5516.1716.81
Year 5 PV (M)15.9516.7617.59
PV of Terminal Value (M)269.00282.56296.65
Equity Value (M)342.91358.75375.20
Shares Outstanding (M)400.00400.00400.00
Fair Value$0.86$0.90$0.94
Upside / Downside-76.58%-75.49%-74.37%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%