Legg Mason BW Global Income Opportunities Fund Inc. (BWG) Simple Excess Return Model - Discounting Cash Flows
Legg Mason BW Global Income Opportunities Fund Inc.
BWG (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Simple Excess Return Model

Used to estimate the value of companies that have reached maturity and earn stable excess returns with little to no high growth chance. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

See our GitHub Documentation

Interactive Assumptions

Results

Estimated Value -1.34 USD
Book value of equity invested 9.19 USD
Next year's estimated book value 9.58 USD
Present value of future excess returns -10.53 USD
Excess Return per share -0.338 USD
Cost of Equity (the discount rate) 7.45%
Average historical Return on Equity 3.77%
Average historical Payout Ratio 20.72%
Payout Ratio used -12.38%
Risk Free Rate of the 10 Year U.S. Treasury Note 4.24%

Historical and Forecasted Data

In USD

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 8.38 9.19 9.19 9.58 9.99 10.41 10.85
Ending Book Value 9.19 9.19 9.58 9.99 10.41 10.85 11.31
EPS 1.77 1.77 0.347 0.362 0.377 0.393 0.41
Return on Equity 21.1% 19.24% 3.77% 3.77% 3.77% 3.77% 3.77%
Dividend per Share 0.96 0.96 -0.043 -0.045 -0.047 -0.049 -0.051
Retained Earnings 0.81 0.81 0.39 0.406 0.424 0.441 0.46
Equity Cost per Share 0.624 0.685 0.685 0.714 0.744 0.776 0.808
Cost of Equity 7.45% 7.45% 7.45% 7.45% 7.45% 7.45% 7.45%
Excess Return 1.15 1.09 -0.338 -0.352 -0.367 -0.383 -0.399

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income 4.05 29.7 29.7 7.36 -52.76 12.55 -5.5 60.61 -33.52 18.91 39.72 -62.19
Total Equity 232.1 154.4 154.4 140.8 150.2 220.9 224.1 303.6 259 312 315.8 317.9
Return on Equity 3.77% 19.24% 21.1% 4.9% -23.88% 5.6% -1.81% 23.41% -10.74% 5.99% 12.5% -14.8%
Dividends Paid to Common Shareholders 20.95 16.12 16.12 16.46 18.14 16.12 16.69 17.36 18.92 22.24 32.3 40.05
Payout Ratio 20.72% 54.24% 54.24% 222.7% -34.39% 128% -303.6% 28.62% -56.44% 117.6% 81.33% -64.41%
Shares Outstanding 19.44 16.79 16.79 16.79 16.79 16.79 19.63 20.99 20.95 20.78 26.48 21.08
EPS 0.187 1.77 1.77 0.44 -3.14 0.75 -0.28 2.89 -1.6 0.91 1.5 -2.95
Dividend per Share 1.06 0.96 0.96 0.98 1.08 0.96 0.85 0.827 0.903 1.07 1.22 1.9
Book Value 11.74 9.19 9.19 8.38 8.95 13.16 11.42 14.46 12.36 15.01 11.93 15.08
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us