Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Lonza Group AG (0QNO.L)

Company Dividend Discount ModelIndustry: Medical - Diagnostics & ResearchSector: Healthcare

Valuation Snapshot

Stable Growth$674.77 - $3,590.71$1,337.20
Multi-Stage$413.25 - $451.91$432.22
Blended Fair Value$884.71
Current Price$565.00
Upside56.59%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.14%9.90%3.993.613.093.122.832.832.862.221.821.82
YoY Growth--10.77%16.59%-0.89%10.29%0.00%-0.97%28.75%22.14%0.00%16.96%
Dividend Yield--0.75%1.02%0.68%0.41%0.50%0.80%1.12%0.84%1.11%1.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,306.00
(-) Cash Dividends Paid (M)569.00
(=) Cash Retained (M)737.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)261.20163.2597.95
Cash Retained (M)737.00737.00737.00
(-) Cash Required (M)-261.20-163.25-97.95
(=) Excess Retained (M)475.80573.75639.05
(/) Shares Outstanding (M)72.0972.0972.09
(=) Excess Retained per Share6.607.968.86
LTM Dividend per Share7.897.897.89
(+) Excess Retained per Share6.607.968.86
(=) Adjusted Dividend14.4915.8516.76
WACC / Discount Rate7.40%7.40%7.40%
Growth Rate5.14%6.14%7.14%
Fair Value$674.77$1,337.20$3,590.71
Upside / Downside19.43%136.67%535.52%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,306.001,386.191,471.311,561.651,657.541,759.311,812.09
Payout Ratio43.57%52.85%62.14%71.43%80.71%90.00%92.50%
Projected Dividends (M)569.00732.66914.281,115.441,337.861,583.381,676.18

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.40%7.40%7.40%
Growth Rate5.14%6.14%7.14%
Year 1 PV (M)675.77682.19688.62
Year 2 PV (M)777.79792.66807.66
Year 3 PV (M)875.23900.44926.13
Year 4 PV (M)968.221,005.581,044.02
Year 5 PV (M)1,056.921,108.141,161.34
PV of Terminal Value (M)25,438.0126,670.9627,951.26
Equity Value (M)29,791.9331,159.9832,579.03
Shares Outstanding (M)72.0972.0972.09
Fair Value$413.25$432.22$451.91
Upside / Downside-26.86%-23.50%-20.02%

High-Yield Dividend Screener

« Prev Page 10 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ESPEspey Mfg. & Electronics Corp.3.53%$1.6554.01%
F-PCFord Motor Company 6% Notes due3.53%$0.7463.45%
TECTPTectonic Financial, Inc.3.53%$0.3879.28%
AMFCXAmerican Funds American Mutual Fund3.52%$2.0690.87%
CRCCalifornia Resources Corporation3.52%$1.6435.94%
FAFFirst American Financial Corporation3.51%$2.1446.13%
GICGlobal Industrial Company3.51%$1.0358.36%
0R0G.LMondelez International, Inc.3.50%$1.8969.92%
DCPDCP Midstream, LP3.50%$1.4634.00%
LWLamb Weston Holdings, Inc.3.50%$1.4870.35%
WSOWatsco, Inc.3.50%$12.1683.88%
0QYY.LHarley-Davidson, Inc.3.49%$0.7217.57%
LKFNLakeland Financial Corporation3.49%$1.9752.13%
TRSTTrustCo Bank Corp NY3.49%$1.4448.14%
OMCOmnicom Group Inc.3.47%$2.8341.26%
PROVProvident Financial Holdings, Inc.3.47%$0.5561.73%
UTLUnitil Corporation3.47%$1.7061.75%
BF-ABrown-Forman Corporation3.45%$0.9152.84%
COFSChoiceOne Financial Services, Inc.3.45%$1.0070.38%
FCBPFirst Choice Bancorp3.45%$1.0034.34%
NXSTNexstar Media Group, Inc.3.45%$7.2042.75%
STBAS&T Bancorp, Inc.3.45%$1.3529.75%
VABKVirginia National Bankshares Corporation3.45%$1.3755.94%
F-PBFord Motor Company 6.20% Notes3.44%$0.7463.45%
0K3B.LThe Mosaic Company3.43%$0.8722.53%
CPFCentral Pacific Financial Corp.3.43%$1.0743.87%
CTBICommunity Trust Bancorp, Inc.3.43%$1.9337.41%
IIINInsteel Industries, Inc.3.43%$1.1153.05%
JJSFJ&J Snack Foods Corp.3.43%$3.1192.62%
TMPTompkins Financial Corporation3.43%$2.4942.22%
ALRSAlerus Financial Corporation3.41%$0.7739.09%
CNXCConcentrix Corporation3.41%$1.4028.16%
FBPFirst BanCorp.3.41%$0.7134.06%
GLOClough Global Opportunities Fund3.41%$0.1915.90%
OPBKOP Bancorp3.41%$0.4830.19%
PHXPHX Minerals Inc.3.39%$0.1581.44%
WHGWestwood Holdings Group, Inc.3.39%$0.6073.76%
SCVLShoe Carnival, Inc.3.38%$0.5928.17%
OGSONE Gas, Inc.3.37%$2.6161.93%
VALUValue Line, Inc.3.36%$1.2555.36%
WTRGEssential Utilities, Inc.3.36%$1.3054.79%
AVNTAvient Corporation3.35%$1.0686.14%
KTBKontoor Brands, Inc.3.35%$2.0653.00%
VCTRVictory Capital Holdings, Inc.3.35%$2.1548.89%
WAFDWaFd, Inc.3.35%$1.0837.44%
PBProsperity Bancshares, Inc.3.34%$2.3241.44%
PFGPrincipal Financial Group, Inc.3.34%$2.9943.04%
EVBNEvans Bancorp, Inc.3.33%$1.3160.97%
NFYSEnphys Acquisition Corp.3.33%$0.3768.70%
KMPRKemper Corporation3.32%$1.3132.45%