Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Eversource Energy (ES)

Company Dividend Discount ModelIndustry: Regulated ElectricSector: Utilities

Valuation Snapshot

Stable Growth$246.60 - $724.26$678.74
Multi-Stage$102.43 - $111.92$107.09
Blended Fair Value$392.91
Current Price$71.14
Upside452.31%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS8.59%7.74%2.712.492.332.182.021.801.741.631.531.44
YoY Growth--8.98%6.86%6.78%8.16%12.28%3.61%6.32%6.66%6.55%11.48%
Dividend Yield--4.37%4.23%2.98%2.48%2.33%2.30%2.45%2.77%2.60%2.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,343.59
(-) Cash Dividends Paid (M)1,072.70
(=) Cash Retained (M)270.89
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)268.72167.95100.77
Cash Retained (M)270.89270.89270.89
(-) Cash Required (M)-268.72-167.95-100.77
(=) Excess Retained (M)2.17102.94170.12
(/) Shares Outstanding (M)368.94368.94368.94
(=) Excess Retained per Share0.010.280.46
LTM Dividend per Share2.912.912.91
(+) Excess Retained per Share0.010.280.46
(=) Adjusted Dividend2.913.193.37
WACC / Discount Rate6.75%6.75%6.75%
Growth Rate5.50%6.50%7.50%
Fair Value$246.60$678.74$724.26
Upside / Downside246.64%854.09%918.08%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,343.591,430.921,523.931,622.981,728.481,840.831,896.05
Payout Ratio79.84%81.87%83.90%85.94%87.97%90.00%92.50%
Projected Dividends (M)1,072.701,171.501,278.621,394.721,520.501,656.751,753.85

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.75%6.75%6.75%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,087.161,097.461,107.77
Year 2 PV (M)1,101.141,122.111,143.28
Year 3 PV (M)1,114.641,146.641,179.24
Year 4 PV (M)1,127.681,171.041,215.65
Year 5 PV (M)1,140.261,195.331,252.52
PV of Terminal Value (M)32,219.8333,776.0635,391.85
Equity Value (M)37,790.7039,508.6541,290.30
Shares Outstanding (M)368.94368.94368.94
Fair Value$102.43$107.09$111.92
Upside / Downside43.99%50.53%57.32%

High-Yield Dividend Screener

« Prev Page 149 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
603110.SSNew East New Materials Co., Ltd0.00%$0.000.28%
603159.SSShanghai Yahong Moulding Co., Ltd.0.00%$0.001.27%
603589.SSAnhui Kouzi Distillery Co., Ltd.0.00%$0.000.00%
605398.SSShanghai New Centurion Network Information Technology Co., Ltd.0.00%$0.000.19%
605598.SSShanghai Geoharbour Construction Group Co., Ltd.0.00%$0.000.58%
6087.TABIST Co.,Ltd.0.00%$0.050.03%
6114.KLMKH Berhad0.00%$0.000.00%
6310.TIseki & Co., Ltd.0.00%$0.090.12%
688049.SSActions Technology Co., Ltd.0.00%$0.000.03%
688067.SSAVE Science&Technology CO.,LTD0.00%$0.000.01%
688091.SSShanghai Yizhong Pharmaceutical Co., Ltd.0.00%$0.000.03%
688256.SSCambricon Technologies Corporation Limited0.00%$0.000.08%
688283.SSChengdu KSW Technologies Co.,Ltd.0.00%$0.000.00%
688356.SSJenkem Technology Co., Ltd.0.00%$0.000.22%
688484.SSSouthchip Semiconductor Technology0.00%$0.000.06%
9964.TItec Corporation0.00%$0.0016.89%
ABMM.JKPT ABM Investama Tbk0.00%$0.0132.95%
ACE-R.BKAbsolute Clean Energy Public Company Limited0.00%$0.000.00%
ADMR.JKPT Alamtri Minerals Indonesia Tbk0.00%$0.0036.54%
AGARWALEYE.NSDr. Agarwal's Health Care Limited0.00%$0.000.00%
ALPH.LAlpha Group International plc0.00%$0.204.84%
ALRPR.TAAlrov Properties and Lodgings Ltd.0.00%$0.601.05%
ALVDM.PAVoyageurs du Monde S.A.0.00%$0.000.00%
ARYT.TAAryt Industries Ltd.0.00%$0.106.49%
AVAP.LAvation PLC0.00%$0.011.84%
BCS.WABig Cheese Studio Spolka Akcyjna0.00%$0.000.05%
BLGO.TABuligo Capital Ltd0.00%$0.0473.96%
BOURSA.KWBoursa Kuwait Securities Company K.P.S.C.0.00%$0.0861.35%
BRAV3.SABrava Energia S.A.0.00%$0.000.00%
BREN.JKPT Barito Renewables Energy Tbk0.00%$0.0024.50%
BRIGADE.BOBrigade Enterprises Limited0.00%$0.010.02%
BRPT.JKPT Barito Pacific Tbk0.00%$0.0021.75%
CALI3.SAConstrutora Adolpho Lindenberg S.A.0.00%$0.000.00%
CCPC.LCeltic plc0.00%$0.011.93%
CMDR.TAComputer Direct Group Ltd.0.00%$2.1962.36%
CMPC.SNEmpresas CMPC S.A.0.00%$0.0543.01%
CRBP2.PACaisse Régionale de Crédit Agricole Mutuel Brie Picardie Société coopérative0.00%$0.000.00%
CUAN.JKPT Petrindo Jaya Kreasi Tbk0.00%$0.001.50%
CURY.LCurrys plc0.00%$0.002.33%
DFM.AEDubai Financial Market P.J.S.C.0.00%$0.000.03%
ECOR3.SAEcoRodovias Infraestrutura e Logística S.A.0.00%$0.000.00%
EMAE4.SAEmpresa Metropolitana de Águas e Energia S.A.0.00%$0.000.00%
FORTH.BKForth Corporation Public Company Limited0.00%$0.000.00%
GCHE.MEPJSC Cherkizovo Group0.00%$0.000.00%
GFI.JOGold Fields Limited0.00%$1.0035.63%
GHUS-B.STGötenehus Group AB (publ)0.00%$0.000.01%
HALKB.ISTürkiye Halk Bankasi A.S.0.00%$0.000.01%
HAMP.ICHampidjan Hf.0.00%$0.000.01%
HHRU.MEHeadHunter Group PLC0.00%$0.000.00%
HIPR.TAHiper Global Ltd.0.00%$0.1133.34%