Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Alrov Properties and Lodgings Ltd. (ALRPR.TA)

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

Valuation Snapshot

Stable Growth$654.25 - $1,080.18$843.18
Multi-Stage$1,073.13 - $1,180.94$1,125.99
Blended Fair Value$984.58
Current Price$262.00
Upside275.79%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%0.000.263.160.000.002.432.912.450.290.56
YoY Growth---100.00%-91.72%0.00%0.00%-100.00%-16.46%18.54%757.94%-48.89%0.00%
Dividend Yield--0.00%0.17%2.10%0.00%0.00%2.50%2.32%2.01%0.33%0.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,178.34
(-) Cash Dividends Paid (M)12.36
(=) Cash Retained (M)1,165.98
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)235.67147.2988.38
Cash Retained (M)1,165.981,165.981,165.98
(-) Cash Required (M)-235.67-147.29-88.38
(=) Excess Retained (M)930.311,018.681,077.60
(/) Shares Outstanding (M)20.6020.6020.60
(=) Excess Retained per Share45.1649.4552.32
LTM Dividend per Share0.600.600.60
(+) Excess Retained per Share45.1649.4552.32
(=) Adjusted Dividend45.7650.0652.92
WACC / Discount Rate7.09%7.09%7.09%
Growth Rate0.09%1.09%2.09%
Fair Value$654.25$843.18$1,080.18
Upside / Downside149.72%221.82%312.28%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,178.341,191.131,204.071,217.141,230.351,243.711,281.03
Payout Ratio1.05%18.84%36.63%54.42%72.21%90.00%92.50%
Projected Dividends (M)12.36224.40441.04662.36888.441,119.341,184.95

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.09%7.09%7.09%
Growth Rate0.09%1.09%2.09%
Year 1 PV (M)207.48209.55211.62
Year 2 PV (M)377.03384.60392.25
Year 3 PV (M)523.52539.37555.54
Year 4 PV (M)649.25675.59702.72
Year 5 PV (M)756.30794.85834.95
PV of Terminal Value (M)19,590.9120,589.3721,628.13
Equity Value (M)22,104.5023,193.3324,325.21
Shares Outstanding (M)20.6020.6020.60
Fair Value$1,073.13$1,125.99$1,180.94
Upside / Downside309.59%329.77%350.74%

High-Yield Dividend Screener

« Prev Page 6 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
FFord Motor Company5.53%$0.7463.45%
LCNBLCNB Corp.5.48%$0.8953.03%
PPBIPacific Premier Bancorp, Inc.5.48%$1.3492.42%
VGRVector Group Ltd.5.48%$0.8263.35%
DLXDeluxe Corporation5.43%$1.2166.43%
BAFNBayFirst Financial Corp.5.41%$0.4321.50%
IPGThe Interpublic Group of Companies, Inc.5.41%$1.3388.72%
PEBOPeoples Bancorp Inc.5.39%$1.6256.40%
OKEONEOK, Inc.5.38%$4.0075.29%
BUSEFirst Busey Corporation5.37%$1.2875.92%
OASOasis Petroleum Inc.5.37%$5.8765.40%
EIXEdison International5.36%$3.2639.45%
0R1X.LGeneral Mills, Inc.5.35%$2.4545.62%
FIBKFirst Interstate BancSystem, Inc.5.35%$1.8979.54%
FNCBFNCB Bancorp, Inc.5.33%$0.3651.41%
DHILDiamond Hill Investment Group, Inc.5.31%$9.0552.46%
SLRCSLR Investment Corp.5.31%$0.8249.67%
EPSNEpsilon Energy Ltd.5.30%$0.2491.92%
UVVUniversal Corporation5.28%$2.7862.64%
FLICThe First of Long Island Corporation5.27%$0.6386.64%
AUBAtlantic Union Bankshares Corporation5.22%$1.8576.04%
SAFESafehold Inc.5.20%$0.7145.17%
GAB-PGThe Gabelli Equity Trust Inc. PFD-G5.19%$1.0881.70%
HPQHP Inc.5.19%$1.1543.02%
SOISolaris Oilfield Infrastructure, Inc.5.18%$0.7025.64%
MBINOMerchants Bancorp5.17%$1.2924.09%
0JXQ.LMain Street Capital Corporation5.13%$3.1752.63%
EMNEastman Chemical Company5.12%$3.2954.36%
EMBCEmbecta Corp.5.10%$0.5936.96%
AMAntero Midstream Corporation5.09%$0.9193.18%
CZNCCitizens & Northern Corporation5.09%$1.0257.64%
FMNBFarmers National Banc Corp.5.09%$0.6846.83%
0J66.LHost Hotels & Resorts, Inc.5.08%$0.9084.69%
GLPIGaming and Leisure Properties, Inc.5.07%$2.2582.42%
PFISPeoples Financial Services Corp.5.07%$2.4446.22%
TBBAT&T Inc. 5.35% GLB NTS 665.07%$1.1436.88%
KFRCKforce Inc.5.02%$1.5768.10%
TTPTortoise Pipeline & Energy Fund, Inc.5.02%$2.3920.11%
STAR-PGiStar Inc.4.94%$1.2434.23%
PFSProvident Financial Services, Inc.4.93%$0.9761.13%
UBFOUnited Security Bancshares4.92%$0.4873.45%
DDTDillards Capital Trust I CAP SECS 7.5%4.90%$1.293.46%
SGUStar Group, L.P.4.89%$0.5836.90%
AGRAvangrid, Inc.4.88%$1.7660.70%
KMBKimberly-Clark Corporation4.88%$4.9583.80%
OCFCOceanFirst Financial Corp.4.86%$0.8761.98%
0I0J.LThe Clorox Company4.85%$4.8976.11%
FNLCThe First Bancorp, Inc.4.83%$1.2845.40%
RILYZB. Riley Financial, Inc. 5.25% Senior Notes due 20284.83%$0.5856.91%
BSETBassett Furniture Industries, Incorporated4.82%$0.8089.43%