Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Triple Flag Precious Metals Corp. (TFPM)

Company Dividend Discount ModelIndustry: Other Precious MetalsSector: Basic Materials

Valuation Snapshot

Stable Growth$5.49 - $7.53$6.52
Multi-Stage$7.08 - $7.76$7.41
Blended Fair Value$6.97
Current Price$23.69
Upside-70.59%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019201820172016
DPS0.00%0.00%0.210.200.150.070.000.000.000.000.000.00
YoY Growth--4.76%35.86%104.92%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--1.12%1.38%1.00%0.50%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)204.45
(-) Cash Dividends Paid (M)33.72
(=) Cash Retained (M)170.74
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)40.8925.5615.33
Cash Retained (M)170.74170.74170.74
(-) Cash Required (M)-40.89-25.56-15.33
(=) Excess Retained (M)129.85145.18155.40
(/) Shares Outstanding (M)202.68202.68202.68
(=) Excess Retained per Share0.640.720.77
LTM Dividend per Share0.170.170.17
(+) Excess Retained per Share0.640.720.77
(=) Adjusted Dividend0.810.880.93
WACC / Discount Rate12.40%12.40%12.40%
Growth Rate-2.00%-1.00%0.00%
Fair Value$5.49$6.52$7.53
Upside / Downside-76.81%-72.47%-68.23%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)204.45202.41200.38198.38196.40194.43200.27
Payout Ratio16.49%31.19%45.89%60.60%75.30%90.00%92.50%
Projected Dividends (M)33.7263.1491.97120.21147.88174.99185.25

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate12.40%12.40%12.40%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)55.6156.1756.74
Year 2 PV (M)71.3372.8074.27
Year 3 PV (M)82.1284.6687.25
Year 4 PV (M)88.9792.6696.46
Year 5 PV (M)92.7297.55102.58
PV of Terminal Value (M)1,044.441,098.831,155.45
Equity Value (M)1,435.191,502.661,572.76
Shares Outstanding (M)202.68202.68202.68
Fair Value$7.08$7.41$7.76
Upside / Downside-70.11%-68.70%-67.24%

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%