DDM Analysis: FNV

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%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.89%	10.33%	1.26	1.21	1.02	0.93	0.80	0.72	0.71	0.65	0.61	0.49
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

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	183.96	114.98	68.99
Cash Retained (M)	653.20	653.20	653.20
(-) Cash Required (M)	-183.96	-114.98	-68.99
(=) Excess Retained (M)	469.24	538.23	584.22
(/) Shares Outstanding (M)	192.86	192.86	192.86
(=) Excess Retained per Share	2.43	2.79	3.03
LTM Dividend per Share	1.38	1.38	1.38
(+) Excess Retained per Share	2.43	2.79	3.03
(=) Adjusted Dividend	3.82	4.17	4.41
WACC / Discount Rate	12.50%	12.50%	12.50%
Growth Rate	5.50%	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)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	919.80	979.59	1,043.26	1,111.07	1,183.29	1,260.21	1,298.01
Payout Ratio	28.98%	41.19%	53.39%	65.59%	77.80%	90.00%	92.50%
Projected Dividends (M)	266.60	403.47	557.00	728.79	920.56	1,134.19	1,200.66

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	12.50%	12.50%	12.50%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	355.28	358.65	362.02
Year 2 PV (M)	431.90	440.13	448.43
Year 3 PV (M)	497.61	511.90	526.45
Year 4 PV (M)	553.48	574.77	596.66
Year 5 PV (M)	600.48	629.48	659.59
PV of Terminal Value (M)	6,693.45	7,016.74	7,352.41
Equity Value (M)	9,132.20	9,531.66	9,945.57
Shares Outstanding (M)	192.86	192.86	192.86
Fair Value	$47.35	$49.42	$51.57
Upside / Downside	-78.76%	-77.83%	-76.87%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Franco-Nevada Corporation (FNV)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener