Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

On the Beach Group plc (OTB.L)

Company Dividend Discount ModelIndustry: Travel ServicesSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$2.09 - $4.01$2.86
Multi-Stage$1.75 - $1.91$1.83
Blended Fair Value$2.34
Current Price$2.22
Upside5.59%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS13.51%0.00%0.030.010.000.000.000.020.030.020.020.00
YoY Growth--226.67%0.00%0.00%0.00%-100.00%-43.48%17.95%-3.54%0.00%0.00%
Dividend Yield--1.32%0.64%0.00%0.00%0.00%0.64%0.72%0.46%0.61%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)21.60
(-) Cash Dividends Paid (M)6.40
(=) Cash Retained (M)15.20
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4.322.701.62
Cash Retained (M)15.2015.2015.20
(-) Cash Required (M)-4.32-2.70-1.62
(=) Excess Retained (M)10.8812.5013.58
(/) Shares Outstanding (M)167.66167.66167.66
(=) Excess Retained per Share0.060.070.08
LTM Dividend per Share0.040.040.04
(+) Excess Retained per Share0.060.070.08
(=) Adjusted Dividend0.100.110.12
WACC / Discount Rate9.93%9.93%9.93%
Growth Rate4.76%5.76%6.76%
Fair Value$2.09$2.86$4.01
Upside / Downside-6.00%28.65%80.54%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)21.6022.8424.1625.5527.0228.5829.44
Payout Ratio29.63%41.70%53.78%65.85%77.93%90.00%92.50%
Projected Dividends (M)6.409.5312.9916.8321.0625.7227.23

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.93%9.93%9.93%
Growth Rate4.76%5.76%6.76%
Year 1 PV (M)8.588.678.75
Year 2 PV (M)10.5510.7510.95
Year 3 PV (M)12.3112.6613.03
Year 4 PV (M)13.8814.4214.97
Year 5 PV (M)15.2816.0216.79
PV of Terminal Value (M)233.26244.61256.39
Equity Value (M)293.86307.13320.89
Shares Outstanding (M)167.66167.66167.66
Fair Value$1.75$1.83$1.91
Upside / Downside-21.05%-17.48%-13.79%

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%