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

LSL Property Services plc (LSL.L)

Company Dividend Discount ModelIndustry: Real Estate - ServicesSector: Real Estate

Valuation Snapshot

Stable Growth$4.51 - $5.97$5.27
Multi-Stage$10.25 - $11.36$10.79
Blended Fair Value$8.03
Current Price$3.04
Upside164.16%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS1.03%-8.38%0.110.110.110.040.000.110.110.100.130.12
YoY Growth--0.59%-0.50%182.60%0.00%-100.00%-3.50%9.72%-18.15%2.88%-55.62%
Dividend Yield--3.75%4.39%4.56%0.98%0.00%3.95%5.13%3.65%5.41%4.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)120.93
(-) Cash Dividends Paid (M)23.50
(=) Cash Retained (M)97.43
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)24.1915.129.07
Cash Retained (M)97.4397.4397.43
(-) Cash Required (M)-24.19-15.12-9.07
(=) Excess Retained (M)73.2582.3288.36
(/) Shares Outstanding (M)103.32103.32103.32
(=) Excess Retained per Share0.710.800.86
LTM Dividend per Share0.230.230.23
(+) Excess Retained per Share0.710.800.86
(=) Adjusted Dividend0.941.021.08
WACC / Discount Rate8.23%8.23%8.23%
Growth Rate-10.38%-9.38%-8.38%
Fair Value$4.51$5.27$5.97
Upside / Downside48.31%73.34%96.42%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)120.93109.5899.3089.9881.5373.8876.10
Payout Ratio19.43%33.54%47.66%61.77%75.89%90.00%92.50%
Projected Dividends (M)23.5036.7647.3255.5861.8766.4970.39

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.23%8.23%8.23%
Growth Rate-10.38%-9.38%-8.38%
Year 1 PV (M)33.5933.9634.34
Year 2 PV (M)39.5140.4041.30
Year 3 PV (M)42.4143.8445.31
Year 4 PV (M)43.1445.1047.12
Year 5 PV (M)42.3644.7847.31
PV of Terminal Value (M)857.90906.85958.00
Equity Value (M)1,058.921,114.941,173.38
Shares Outstanding (M)103.32103.32103.32
Fair Value$10.25$10.79$11.36
Upside / Downside237.15%254.98%273.59%

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%