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

Stingray Group Inc. (RAY-A.TO)

Company Dividend Discount ModelIndustry: BroadcastingSector: Communication Services

Valuation Snapshot

Stable Growth$15.66 - $37.18$23.12
Multi-Stage$18.34 - $20.11$19.21
Blended Fair Value$21.16
Current Price$10.08
Upside109.96%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-0.70%0.22%0.300.300.300.310.320.310.230.160.120.07
YoY Growth---1.12%-0.76%-1.76%-3.25%3.53%32.55%48.39%31.50%69.83%-75.91%
Dividend Yield--2.96%4.07%5.91%5.00%3.96%5.87%3.70%1.81%1.52%1.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)51.89
(-) Cash Dividends Paid (M)20.40
(=) Cash Retained (M)31.49
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)10.386.493.89
Cash Retained (M)31.4931.4931.49
(-) Cash Required (M)-10.38-6.49-3.89
(=) Excess Retained (M)21.1125.0027.60
(/) Shares Outstanding (M)68.5568.5568.55
(=) Excess Retained per Share0.310.360.40
LTM Dividend per Share0.300.300.30
(+) Excess Retained per Share0.310.360.40
(=) Adjusted Dividend0.610.660.70
WACC / Discount Rate6.73%6.73%6.73%
Growth Rate2.75%3.75%4.75%
Fair Value$15.66$23.12$37.18
Upside / Downside55.38%129.33%268.87%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)51.8953.8355.8657.9560.1362.3864.26
Payout Ratio39.32%49.45%59.59%69.73%79.86%90.00%92.50%
Projected Dividends (M)20.4026.6233.2840.4148.0256.1559.44

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.73%6.73%6.73%
Growth Rate2.75%3.75%4.75%
Year 1 PV (M)24.7024.9525.19
Year 2 PV (M)28.6629.2229.79
Year 3 PV (M)32.2933.2434.21
Year 4 PV (M)35.6137.0138.46
Year 5 PV (M)38.6340.5542.54
PV of Terminal Value (M)1,097.561,152.011,208.61
Equity Value (M)1,257.451,316.981,378.79
Shares Outstanding (M)68.5568.5568.55
Fair Value$18.34$19.21$20.11
Upside / Downside81.97%90.58%99.53%

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%