Definitive Analysis
Definitive Analysis

Financial Statements

Periods / Units

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Full Access

See Pricing Start Trial

C.H. Robinson Worldwide, Inc. (0HQW.L)

Company Dividend Discount ModelIndustry: General TransportationSector: Industrials

Valuation Snapshot

Stable Growth$47.78 - $74.19$60.00
Multi-Stage$66.04 - $72.27$69.10
Blended Fair Value$64.55
Current Price$132.40
Upside-51.25%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS1.19%3.21%2.422.392.342.281.722.282.182.122.021.93
YoY Growth--1.10%2.19%2.88%32.09%-24.42%4.74%2.71%5.21%4.17%9.58%
Dividend Yield--2.36%3.26%2.36%2.11%1.81%3.45%2.47%2.26%2.61%2.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)600.07
(-) Cash Dividends Paid (M)301.57
(=) Cash Retained (M)298.50
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)120.0175.0145.00
Cash Retained (M)298.50298.50298.50
(-) Cash Required (M)-120.01-75.01-45.00
(=) Excess Retained (M)178.48223.49253.49
(/) Shares Outstanding (M)121.77121.77121.77
(=) Excess Retained per Share1.471.842.08
LTM Dividend per Share2.482.482.48
(+) Excess Retained per Share1.471.842.08
(=) Adjusted Dividend3.944.314.56
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate0.78%1.78%2.78%
Fair Value$47.78$60.00$74.19
Upside / Downside-63.91%-54.68%-43.96%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)600.07610.77621.66632.74644.02655.51675.17
Payout Ratio50.26%58.20%66.15%74.10%82.05%90.00%92.50%
Projected Dividends (M)301.57355.49411.25468.88528.43589.96624.53

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate0.78%1.78%2.78%
Year 1 PV (M)322.65325.85329.05
Year 2 PV (M)338.76345.52352.34
Year 3 PV (M)350.54361.08371.83
Year 4 PV (M)358.56373.01387.88
Year 5 PV (M)363.32381.71400.83
PV of Terminal Value (M)6,307.316,626.506,958.48
Equity Value (M)8,041.158,413.678,800.42
Shares Outstanding (M)121.77121.77121.77
Fair Value$66.04$69.10$72.27
Upside / Downside-50.12%-47.81%-45.41%

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%