GasLog Partners LP (GLOP-PC) Two-Stage Excess Return Model - Discounting Cash Flows
GasLog Partners LP
GLOP-PC (NYSE)

Estimated Value

USD

Market Price 26.19 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 49.94 USD
Book value of equity invested 24.89 USD
Sum of discounted excess returns in Growth Stage 2.57 USD
Terminal stage EPS 1.42 USD
Terminal stage Book Value 15.03 USD
Terminal stage Equity Cost 0.922 USD
Discounted excess return in terminal stage 22.48 USD
Excess Returns in the Terminal Stage 30.28 USD
Terminal Cost of Equity (the discount rate) 6.14%
Terminal year's excess return 0.502 USD
Average historical Return on Equity 9.48%
Average historical Payout Ratio 417%
Payout Ratio in stable stage 52.74%
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 29.61 25.25 25.25 19.41 16.26 14.74 14.38
Ending Book Value 25.25 24.89 19.41 16.26 14.74 14.38 15.03
EPS 2.94 2.47 2.39 1.84 1.54 1.4 1.36
Return on Equity 9.93% 9.78% 9.48% 9.48% 9.48% 9.48% 9.48%
Dividend per Share 2.59 2.68 8.24 4.99 3.06 1.75 0.719
Payout Ratio 88.1% 108.5% 344.1% 271.3% 198.4% 125.6% 52.74%
Retained Earnings 0.35 -0.21 -5.84 -3.15 -1.52 -0.357 0.644
Equity Cost 1.82 1.55 1.55 1.19 0.998 0.905 0.883
Cost of Equity 6.14% 6.14% 6.14% 6.14% 6.14% 6.14% 6.14%
Excess Return 1.12 0.92 0.844 0.648 0.543 0.492 0.481
Discounted Excess Return
0.795 0.576 0.454 0.388 0.357

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income 79.86 126.8 150.9 138.7 90.82 5.73 56.86 -37.42 102.6 94.12 77.27 72.04
Total Stockholders Equity 1,019 1,278 1,297 1,520 960.9 919.5 953.8 966 1,180 910.2 642.4 578.2
Return on Equity 9.48% 9.78% 9.93% 14.44% 9.88% 0.6% 5.89% -3.17% 11.27% 14.65% 13.36% 17.65%
Dividends Paid to Common Shareholders 116.6 137.6 133 108.9 111.3 107.2 101.9
Payout Ratio 383.8% 108.5% 88.1% 78.52% 119.8% 1,927% 179.7% 344.1% 344.1% 344.1% 344.1% 344.1%
Shares Outstanding 45.94 51.35 51.35 51.35 52.5 50.55 48.06 47.25 43.82 47.11 33.43 28.58
Earnings per Share 1.69 2.47 2.94 2.7 1.77 0.11 1.18 -0.79 1.83 1.83 2.31 2.28
Dividend per Share 2.29 2.68 2.59 2.12 2.12 2.12 2.12
Dividend Growth Rate 12.82% 3.48% 22.17% 0% 0% 0%
Book Value 22.02 24.89 25.25 29.61 18.3 18.19 19.84 20.44 26.92 19.32 19.22 20.23
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