Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Franco-Nevada Corporation (FNV)

Company Dividend Discount ModelIndustry: GoldSector: Basic Materials

Valuation Snapshot

Stable Growth$57.53 - $94.91$74.11
Multi-Stage$47.35 - $51.57$49.42
Blended Fair Value$61.77
Current Price$222.91
Upside-72.29%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS11.89%10.33%1.261.211.020.930.800.720.710.650.610.49
YoY Growth--4.03%17.91%10.02%15.95%12.08%1.54%8.19%6.52%25.50%3.75%
Dividend Yield--0.80%1.00%0.70%0.58%0.64%0.72%0.95%0.95%0.93%0.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)919.80
(-) Cash Dividends Paid (M)266.60
(=) Cash Retained (M)653.20
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)183.96114.9868.99
Cash Retained (M)653.20653.20653.20
(-) Cash Required (M)-183.96-114.98-68.99
(=) Excess Retained (M)469.24538.23584.22
(/) Shares Outstanding (M)192.86192.86192.86
(=) Excess Retained per Share2.432.793.03
LTM Dividend per Share1.381.381.38
(+) Excess Retained per Share2.432.793.03
(=) Adjusted Dividend3.824.174.41
WACC / Discount Rate12.50%12.50%12.50%
Growth Rate5.50%6.50%7.50%
Fair Value$57.53$74.11$94.91
Upside / Downside-74.19%-66.75%-57.42%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)919.80979.591,043.261,111.071,183.291,260.211,298.01
Payout Ratio28.98%41.19%53.39%65.59%77.80%90.00%92.50%
Projected Dividends (M)266.60403.47557.00728.79920.561,134.191,200.66

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate12.50%12.50%12.50%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)355.28358.65362.02
Year 2 PV (M)431.90440.13448.43
Year 3 PV (M)497.61511.90526.45
Year 4 PV (M)553.48574.77596.66
Year 5 PV (M)600.48629.48659.59
PV of Terminal Value (M)6,693.457,016.747,352.41
Equity Value (M)9,132.209,531.669,945.57
Shares Outstanding (M)192.86192.86192.86
Fair Value$47.35$49.42$51.57
Upside / Downside-78.76%-77.83%-76.87%

High-Yield Dividend Screener

« Prev Page 11 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
THFFFirst Financial Corporation3.32%$1.9831.67%
IRDMIridium Communications Inc.3.31%$0.5949.66%
PDCOPatterson Companies, Inc.3.31%$1.0466.64%
0HRZ.LCoterra Energy Inc.3.30%$0.8840.64%
ACIAlbertsons Companies, Inc.3.30%$0.5733.33%
KDPKeurig Dr Pepper Inc.3.30%$0.9278.89%
SPBSpectrum Brands Holdings, Inc.3.30%$1.9848.25%
0IUX.LGenuine Parts Company3.29%$4.0569.77%
BGBunge Global S.A.3.29%$3.0531.37%
HDGCXThe Hartford Dividend and Growth Fund Class C3.29%$1.0820.58%
PSBDPalmer Square Capital BDC Inc.3.29%$0.4090.32%
LIENChicago Atlantic BDC, Inc.3.28%$0.3423.50%
REXRRexford Industrial Realty, Inc.3.28%$1.2890.14%
CVCYCentral Valley Community Bancorp3.27%$0.5832.80%
F-PDFord Motor Company 6.500% Notes3.27%$0.7463.45%
FSBWFS Bancorp, Inc.3.27%$1.3331.78%
TRNOTerreno Realty Corporation3.27%$1.9362.02%
0I1P.LComerica Incorporated3.26%$2.8252.30%
ALEXAlexander & Baldwin, Inc.3.26%$0.6766.95%
BRXBrixmor Property Group Inc.3.26%$0.8578.30%
AGM-PCFederal Agricultural Mortgage Corporation3.24%$7.8539.89%
HTOH2O America3.24%$1.6052.08%
WECWEC Energy Group, Inc.3.24%$3.4566.21%
XOMExxon Mobil Corporation3.24%$3.9857.54%
SCLStepan Company3.22%$1.5276.82%
HBTHBT Financial, Inc.3.21%$0.8333.20%
KALUKaiser Aluminum Corporation3.21%$3.8670.13%
SMPStandard Motor Products, Inc.3.20%$1.1838.74%
0QZA.LConocoPhillips3.19%$3.0943.65%
PAGPenske Automotive Group, Inc.3.18%$5.0435.22%
CRBGCorebridge Financial, Inc.3.17%$0.9652.57%
EDConsolidated Edison, Inc.3.17%$3.1756.36%
LARKLandmark Bancorp, Inc.3.17%$0.8238.75%
NBPU.LNB Private Equity Partners Limited3.17%$0.6770.20%
PFBCPreferred Bank3.16%$3.0329.67%
HNIHNI Corporation3.15%$1.3444.63%
RBBRBB Bancorp3.15%$0.6443.45%
FGF&G Annuities & Life, Inc.3.14%$0.9428.23%
NBHCNational Bank Holdings Corporation3.14%$1.1937.27%
0KZA.LSM Energy Company3.13%$0.609.44%
CBUCommunity Bank System, Inc.3.13%$1.8246.85%
DTEDTE Energy Company3.13%$4.0887.19%
RNSTRenasant Corporation3.13%$1.1148.14%
BSRRSierra Bancorp3.11%$1.0134.68%
FCFFirst Commonwealth Financial Corporation3.11%$0.5238.19%
PNCThe PNC Financial Services Group, Inc.3.11%$6.5739.89%
PRKPark National Corporation3.11%$4.8044.20%
GEFGreif, Inc.3.10%$2.1212.04%
0QAH.LMerck & Co., Inc.3.09%$3.2542.60%
BANRBanner Corporation3.09%$1.9335.15%