Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Svenska Cellulosa Aktiebolaget SCA (publ) (SCA-A.ST)

Company Dividend Discount ModelIndustry: Paper, Lumber & Forest ProductsSector: Basic Materials

Valuation Snapshot

Stable Growth$26.02 - $35.76$30.94
Multi-Stage$83.04 - $91.83$87.34
Blended Fair Value$59.14
Current Price$124.60
Upside-52.53%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS9.46%-5.94%2.752.502.252.000.001.751.506.006.025.56
YoY Growth--9.97%11.14%12.46%0.00%-100.00%16.60%-74.99%-0.33%8.33%9.51%
Dividend Yield--2.10%1.56%1.63%1.10%0.00%1.75%1.63%6.78%9.67%10.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,540.00
(-) Cash Dividends Paid (M)2,107.00
(=) Cash Retained (M)1,433.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)708.00442.50265.50
Cash Retained (M)1,433.001,433.001,433.00
(-) Cash Required (M)-708.00-442.50-265.50
(=) Excess Retained (M)725.00990.501,167.50
(/) Shares Outstanding (M)702.16702.16702.16
(=) Excess Retained per Share1.031.411.66
LTM Dividend per Share3.003.003.00
(+) Excess Retained per Share1.031.411.66
(=) Adjusted Dividend4.034.414.66
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-7.94%-6.94%-5.94%
Fair Value$26.02$30.94$35.76
Upside / Downside-79.11%-75.17%-71.30%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,540.003,294.173,065.412,852.532,654.442,470.102,544.20
Payout Ratio59.52%65.62%71.71%77.81%83.90%90.00%92.50%
Projected Dividends (M)2,107.002,161.492,198.262,219.492,227.182,223.092,353.39

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-7.94%-6.94%-5.94%
Year 1 PV (M)2,011.112,032.962,054.80
Year 2 PV (M)1,903.011,944.581,986.60
Year 3 PV (M)1,787.711,846.611,906.78
Year 4 PV (M)1,669.091,742.811,818.94
Year 5 PV (M)1,550.121,636.161,725.98
PV of Terminal Value (M)49,385.5752,126.8654,988.56
Equity Value (M)58,306.6261,329.9864,481.67
Shares Outstanding (M)702.16702.16702.16
Fair Value$83.04$87.34$91.83
Upside / Downside-33.36%-29.90%-26.30%

High-Yield Dividend Screener

« Prev Page 7 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PLYMPlymouth Industrial REIT, Inc.4.80%$1.0549.94%
SAFTSafety Insurance Group, Inc.4.80%$3.6361.47%
CETCentral Securities Corp.4.79%$2.4313.87%
GBLIGlobal Indemnity Group, LLC4.79%$1.3870.11%
JANIXJanus Henderson Triton Fund Class D4.79%$1.2767.95%
MITNAG Mortgage Investment Trust, Inc. 9.500% Senior Notes due 20294.77%$1.2175.90%
PRUPrudential Financial, Inc.4.77%$5.4373.37%
IFAFXThe Income Fund of America, Class F-1 Shares4.76%$1.2433.91%
AMECXAmerican Funds The Income Fund of America Class A4.74%$1.2433.91%
UMPQUmpqua Holdings Corporation4.74%$0.8454.13%
NFBKNorthfield Bancorp, Inc.4.73%$0.5454.01%
SBSISouthside Bancshares, Inc.4.72%$1.4462.24%
TNLTravel + Leisure Co.4.72%$3.4054.99%
AIRCApartment Income REIT Corp.4.68%$1.8341.27%
SONSonoco Products Company4.68%$2.0832.95%
OFLXOmega Flex, Inc.4.67%$1.3685.30%
FTAIOFTAI Aviation Ltd.4.65%$1.1825.22%
WDWalker & Dunlop, Inc.4.65%$2.7379.29%
0J2Z.LHA Sustainable Infrastructure Capital, Inc.4.63%$1.4766.70%
FLMNFalcon Minerals Corporation4.63%$0.3681.83%
GSRMGSR II Meteora Acquisition Corp.4.62%$0.1532.94%
FBFWXAmerican Funds Retirement Income Portfolio - Moderate Class F-14.61%$0.6379.77%
GPSThe Gap, Inc.4.61%$0.9341.48%
QUADQuad/Graphics, Inc.4.61%$0.2764.56%
BMYBristol-Myers Squibb Company4.59%$2.4582.81%
WTBAWest Bancorporation, Inc.4.56%$0.9952.39%
SCPLSciPlay Corporation4.55%$1.0417.40%
OLPOne Liberty Properties, Inc.4.53%$0.9257.61%
RWAYLRunway Growth Finance Corp. - 74.53%$1.1475.51%
INSWInternational Seaways, Inc.4.52%$2.1248.43%
RWAYZRunway Growth Finance Corp. 8.00% Notes due 20274.52%$1.1475.51%
DDominion Energy, Inc.4.48%$2.6597.13%
TGTTarget Corporation4.48%$4.5054.48%
COLBColumbia Banking System, Inc.4.47%$1.2662.95%
DFPAXBNY Mellon Diversified International Fund Class A4.46%$0.4556.12%
KEYKeyCorp4.46%$0.9495.81%
RPTIXT. Rowe Price Mid-Cap Growth Fund4.46%$4.3859.54%
CGBDCarlyle Secured Lending, Inc.4.45%$0.5655.08%
NEWTPNewtekOne, Inc. Depositary Shares, Non-Cumulative Perpetual Preferred Stock, Series B4.44%$1.0244.14%
PFCPremier Financial Corp.4.43%$1.2468.07%
BFCBank First Corporation4.40%$5.3073.82%
DUKDuke Energy Corporation4.40%$5.1780.55%
0L77.LSkyworks Solutions, Inc.4.37%$2.7990.67%
ESCAEscalade, Incorporated4.35%$0.6065.28%
DINOHF Sinclair Corporation4.34%$2.0396.43%
LBAILakeland Bancorp, Inc.4.34%$0.5844.96%
CVXChevron Corporation4.32%$6.7495.36%
CVBFCVB Financial Corp.4.31%$0.8154.32%
HTBKHeritage Commerce Corp4.30%$0.5273.66%
EQREquity Residential4.28%$2.6689.76%