DDM Analysis: LAZ

Valuation Snapshot

Stable Growth	$30.38 - $50.67	$39.32
Multi-Stage	$54.45 - $59.74	$57.04
Blended Fair Value	$48.18
Current Price	$52.78
Upside	-8.71%
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	-6.83%	2.04%	1.70	1.64	1.72	1.86	1.86	2.42	3.41	3.24	3.19	2.76
YoY Growth	-	-	3.43%	-4.84%	-7.18%	-0.33%	-22.88%	-29.12%	5.33%	1.58%	15.64%	98.77%
Dividend Yield	-	-	3.92%	4.01%	5.21%	5.39%	4.29%	10.26%	9.15%	6.16%	6.93%	7.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	273.28
(-) Cash Dividends Paid (M)	184.40
(=) Cash Retained (M)	88.88

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	54.66	34.16	20.50
Cash Retained (M)	88.88	88.88	88.88
(-) Cash Required (M)	-54.66	-34.16	-20.50
(=) Excess Retained (M)	34.23	54.72	68.39
(/) Shares Outstanding (M)	105.44	105.44	105.44
(=) Excess Retained per Share	0.32	0.52	0.65
LTM Dividend per Share	1.75	1.75	1.75
(+) Excess Retained per Share	0.32	0.52	0.65
(=) Adjusted Dividend	2.07	2.27	2.40
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	0.04%	1.04%	2.04%
Fair Value	$30.38	$39.32	$50.67
Upside / Downside	-42.44%	-25.50%	-3.99%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	273.28	276.13	279.01	281.92	284.86	287.83	296.46
Payout Ratio	67.48%	71.98%	76.49%	80.99%	85.50%	90.00%	92.50%
Projected Dividends (M)	184.40	198.76	213.40	228.33	243.54	259.04	274.23

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	0.04%	1.04%	2.04%
Year 1 PV (M)	184.14	185.98	187.82
Year 2 PV (M)	183.16	186.84	190.56
Year 3 PV (M)	181.56	187.06	192.67
Year 4 PV (M)	179.42	186.70	194.20
Year 5 PV (M)	176.80	185.82	195.20
PV of Terminal Value (M)	4,835.73	5,082.29	5,338.81
Equity Value (M)	5,740.81	6,014.69	6,299.25
Shares Outstanding (M)	105.44	105.44	105.44
Fair Value	$54.45	$57.04	$59.74
Upside / Downside	3.15%	8.08%	13.19%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Lazard Ltd (LAZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener