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

SCHOTT Pharma AG & Co. KGaA (1SXP.F)

Company Dividend Discount ModelIndustry: Medical - Instruments & SuppliesSector: Healthcare

Valuation Snapshot

Stable Growth$7.24 - $10.53$8.83
Multi-Stage$12.09 - $13.30$12.68
Blended Fair Value$10.76
Current Price$28.45
Upside-62.19%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020
DPS0.00%0.00%0.150.130.080.260.290.000.000.000.000.00
YoY Growth--19.67%64.79%-71.23%-9.58%0.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--0.60%0.37%0.24%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)146.87
(-) Cash Dividends Paid (M)24.10
(=) Cash Retained (M)122.78
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)29.3718.3611.02
Cash Retained (M)122.78122.78122.78
(-) Cash Required (M)-29.37-18.36-11.02
(=) Excess Retained (M)93.40104.42111.76
(/) Shares Outstanding (M)150.60150.60150.60
(=) Excess Retained per Share0.620.690.74
LTM Dividend per Share0.160.160.16
(+) Excess Retained per Share0.620.690.74
(=) Adjusted Dividend0.780.850.90
WACC / Discount Rate8.57%8.57%8.57%
Growth Rate-2.00%-1.00%0.00%
Fair Value$7.24$8.83$10.53
Upside / Downside-74.57%-68.96%-62.99%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)146.87145.40143.95142.51141.09139.67143.87
Payout Ratio16.41%31.13%45.84%60.56%75.28%90.00%92.50%
Projected Dividends (M)24.1045.2665.9986.31106.21125.71133.08

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.57%8.57%8.57%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)41.2741.6942.11
Year 2 PV (M)54.8655.9957.13
Year 3 PV (M)65.4267.4569.51
Year 4 PV (M)73.4176.4579.59
Year 5 PV (M)79.2283.3587.64
PV of Terminal Value (M)1,506.681,585.141,666.83
Equity Value (M)1,820.871,910.062,002.81
Shares Outstanding (M)150.60150.60150.60
Fair Value$12.09$12.68$13.30
Upside / Downside-57.50%-55.42%-53.26%

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%