I put together some worksheets to project out the Golden Ocean dividend for the next 3 years.
2008:
xls |
pdf2009:
xls |
pdf2010:
xls |
pdfThese projections make assumptions about spot and long-term contract rates, as I could only find documentation on specific contract rates for a handful of their ships. These sheets don't attempt to project asset sales; the sale of newbuild contracts (a great deal of which has taken place already) could add to the dividend. The worksheets also don't include any of the newbuilding boats as generating revenue, aside from some scratch numbers at the bottom.
The other huge assumption is for operating expenses - $560M for all years. This is a rough guess based on expenditures listed in the 2007 presentation.
Tree counting could help make these projections more accurate - but I need to find a source of fixture information that goes back farther than 3 months.
Dividend projections for FY2008-2010: $2.10, $1.55, $0.71
The Q1 2008 dividend was $0.55 including asset sales, or $2.20 if you project it out for the full year, which makes me feel this projection might have some legs.
Given that there should be a number of new boats in service at Golden Ocean by 2010, adding somewhere in the neighborhood of $200M-$300M to the bottom line each year, I actually wouldn't expect anything under $1 for the dividend per annum, even if dry-bulk shipping rates are cut in half.
This is all to say that at the current price you should get your entire investment back within ~3 years followed by a sustainable $0.25 dividend every 3 months (ie a quarter every quarter) --
There is
large insider buying as of mid July.