FMP

FMP

Enter

SCD - LMP Capital and Inco...

photo-url-https://images.financialmodelingprep.com/symbol/SCD.png

LMP Capital and Income Fund Inc.

SCD

NYSE

LMP Capital and Income Fund Inc. is a closed ended balanced mutual fund launched and managed by Legg Mason Partners Fund Advisor, LLC. It is co-managed by Clearbridge Investments, LLC, Western Asset Management Company Limited, and Western Asset Management Company. The fund invests in public equity and fixed income markets across the globe. It seeks to invest in securities of companies operating across diversified sectors. The fund primarily invests in stocks of large-cap companies, intermediate period corporate bonds and notes rated at least A-, energy and non-energy master limited partnerships, and real estate investment trusts. It focuses on such factors as economic, market, or political conditions, fiscal and monetary policy, and security valuation to create its portfolio. The fund benchmarks the performance of its portfolio against the U.S. Aggregate Index and S&P 500 Index. It was formerly known as Salomon Brothers Capital and Income Fund Inc. LMP Capital and Income Fund Inc. was formed on November 12, 2003 and is domiciled in the United States.

15.35 USD

0.05 (0.326%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

-21.97M

69.05M

-2.59M

7.03M

87.86M

43.93M

21.97M

10.98M

5.49M

2.75M

Revenue %

-

-414.32

-103.75

-371.7

1.15k

-50

-50

-50

-50

Ebitda

-54.79M

-

-1.78M

24.76M

-

23.6M

11.8M

5.9M

2.95M

1.48M

Ebitda %

249.4

-

68.62

351.91

-

53.72

53.72

53.72

53.72

Ebit

-43.82M

-236.56k

5.95M

28.77M

-

8.76M

4.38M

2.19M

1.09M

547.27k

Ebit %

199.47

-0.34

-229.66

409.03

-

19.93

19.93

19.93

19.93

Depreciation

-10.97M

236.56k

-7.72M

-4.02M

-

8.18M

4.09M

2.05M

1.02M

511.51k

Depreciation %

49.93

0.34

298.28

-57.13

-

18.63

18.63

18.63

18.63

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

82.8k

77.5k

-

-

-

-23.26k

-11.63k

-5.81k

-2.91k

-1.45k

Total Cash %

-0.38

0.11

-

-

-

-0.05

-0.05

-0.05

-0.05

Receivables

4.98M

1.27M

771.01k

655.59k

583.15k

-3.57M

-1.79M

-892.75k

-446.37k

-223.19k

Receivables %

-22.68

1.83

-29.78

9.32

0.66

-8.13

-8.13

-8.13

-8.13

Inventories

0

-

-

-

-

-

-

-

-

-

Inventories %

-

-

-

-

-

-

-

-

-

Payable

126.22k

1.49M

151.22k

1.95M

1.99M

2.26M

1.13M

563.98k

281.99k

140.99k

Payable %

-0.57

2.15

-5.84

27.68

2.26

5.14

5.14

5.14

5.14

Cap Ex

-

-

-

-

-

-

-

-

-

-

Cap Ex %

-

-

-

-

-

-

-

-

-

Weighted Average Cost Of Capital

Price

15.35

Beta

Diluted Shares Outstanding

17.1M

Costof Debt

3.92

Tax Rate

After Tax Cost Of Debt

3.92

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

0

Total Equity

262.48M

Total Capital

262.48M

Debt Weighting

0

Equity Weighting

100

Wacc

9.57

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

-21.97M

69.05M

-2.59M

7.03M

87.86M

43.93M

21.97M

10.98M

5.49M

2.75M

Ebitda

-54.79M

-

-1.78M

24.76M

-

23.6M

11.8M

5.9M

2.95M

1.48M

Ebit

-43.82M

-236.56k

5.95M

28.77M

-

8.76M

4.38M

2.19M

1.09M

547.27k

Tax Rate

-

-

-

-

-

-

-

-

-

-

Ebiat

-43.82M

-236.56k

5.95M

28.77M

-

8.76M

4.38M

2.19M

1.09M

547.27k

Depreciation

-10.97M

236.56k

-7.72M

-4.02M

-

8.18M

4.09M

2.05M

1.02M

511.51k

Receivables

4.98M

1.27M

771.01k

655.59k

583.15k

-3.57M

-1.79M

-892.75k

-446.37k

-223.19k

Inventories

0

-

-

-

-

-

-

-

-

-

Payable

126.22k

1.49M

151.22k

1.95M

1.99M

2.26M

1.13M

563.98k

281.99k

140.99k

Cap Ex

-

-

-

-

-

-

-

-

-

-

Ufcf

-59.64M

5.08M

-2.62M

26.67M

112.75k

21.36M

5.56M

2.78M

1.39M

694.6k

Wacc

9.57

9.57

9.57

9.57

9.57

Pv Ufcf

19.5M

4.63M

2.11M

963.82k

439.82k

Sum Pv Ufcf

27.64M

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

9.57

Free Cash Flow T1

701.55k

Terminal Value

8.19M

Present Terminal Value

5.18M

Intrinsic Value

Enterprise Value

32.83M

Net Debt

0

Equity Value

32.83M

Diluted Shares Outstanding

17.1M

Equity Value Per Share

1.92

Projected DCF

1.92 -6.995%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep