Flaherty & Crumrine Preferred Securities Income Fund Inc. (FFC) Two-Stage Excess Return Model - Discounting Cash Flows
Flaherty & Crumrine Preferred Securities Income Fund Inc.
FFC (NYSE)

Estimated Value

USD

Market Price 15.785 USD

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

#Two-Stage Excess Return Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, represented by [Sum of discounted excess returns in Growth Stage], followed by a period of stable growth, represented by [Discounted excess return in terminal stage]. 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).

Read more: GitHub Documentation

Interactive Assumptions

Results

Estimated Value 16.14 USD
Book value of equity invested 17.31 USD
Sum of discounted excess returns in Growth Stage -0.185 USD
Terminal stage EPS 1.51 USD
Terminal stage Book Value 19.5 USD
Terminal stage Equity Cost 1.56 USD
Discounted excess return in terminal stage -0.989 USD
Excess Returns in the Terminal Stage -1.45 USD
Terminal Cost of Equity (the discount rate) 7.98%
Terminal year's excess return -0.051 USD
Average historical Return on Equity 7.72%
Average historical Payout Ratio 108.9%
Payout Ratio in stable stage 41.98%
Yield of the U.S. 10 Year Treasury Bond 4.48%

Historical and Forecasted Data

In USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 16.31 17.31 17.31 17.37 17.61 18.04 18.66
Ending Book Value 17.31 17.31 17.37 17.61 18.04 18.66 19.5
EPS 3.17 3.18 1.34 1.34 1.36 1.39 1.44
Return on Equity 20.9% 18.33% 7.72% 7.72% 7.72% 7.72% 7.72%
Dividend per Share 1.08 1.14 1.28 1.1 0.935 0.771 0.605
Payout Ratio 34.07% 35.85% 95.48% 82.11% 68.73% 55.36% 41.98%
Retained Earnings 2.09 2.04 0.06 0.24 0.425 0.622 0.836
Equity Cost 1.3 1.38 1.38 1.39 1.41 1.44 1.49
Cost of Equity 7.98% 7.98% 7.98% 7.98% 7.98% 7.98% 7.98%
Excess Return 1.87 1.8 -0.045 -0.045 -0.046 -0.047 -0.049
Discounted Excess Return
-0.042 -0.039 -0.037 -0.035 -0.033

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income 60.23 152.8 152.8 6.73 -154.6 73.31 71.39 165.2 -42.15 145.8 55.5 35.69
Total Stockholders Equity 847.4 834 834 731.3 774.4 981 917 905.5 797.4 899.7 814.8 831.7
Return on Equity 7.72% 18.33% 20.9% 0.868% -15.76% 7.99% 7.88% 20.71% -4.69% 17.9% 6.67% 4.13%
Dividends Paid to Common Shareholders 63.16 54.92 52.03 47.08 65.89 72.36 64.68 60.22 60.63 65.65 80.05 71.2
Payout Ratio 108.9% 35.85% 34.07% 700% -42.55% 98.71% 90.62% 36.46% -144.2% 45.02% 144.6% 198.8%
Shares Outstanding 46.08 48.18 48.18 44.83 48.09 47.3 44.61 44.28 44.25 44.06 49.41 43.68
Earnings per Share 1.31 3.18 3.17 0.15 -3.22 1.55 1.6 3.73 -0.95 3.31 1.12 0.82
Dividend per Share 1.37 1.14 1.08 1.05 1.37 1.53 1.45 1.36 1.37 1.49 1.62 1.63
Dividend Growth Rate -3.07% 5.56% 2.86% -23.36% -10.46% 5.52% 6.62% -0.73% -8.05% -8.03% -0.613% 0%
Book Value 18.43 17.31 17.31 16.31 16.1 20.74 20.56 20.45 18.02 20.42 16.49 19.04
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