Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

The Hartford Financial Services Group, Inc. (0J3H.L)

Company Dividend Discount ModelIndustry: Insurance - Property & CasualtySector: Financial Services

Valuation Snapshot

Stable Growth$149.43 - $250.53$193.80
Multi-Stage$169.60 - $185.81$177.55
Blended Fair Value$185.68
Current Price$132.64
Upside39.99%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.14%7.02%1.921.821.821.751.651.571.311.181.151.09
YoY Growth--5.30%0.19%4.15%5.86%5.29%19.79%11.14%2.10%5.70%12.06%
Dividend Yield--1.56%1.78%2.62%2.38%2.50%4.87%2.65%2.28%2.55%2.42%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,558.00
(-) Cash Dividends Paid (M)588.00
(=) Cash Retained (M)2,970.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)711.60444.75266.85
Cash Retained (M)2,970.002,970.002,970.00
(-) Cash Required (M)-711.60-444.75-266.85
(=) Excess Retained (M)2,258.402,525.252,703.15
(/) Shares Outstanding (M)289.43289.43289.43
(=) Excess Retained per Share7.808.739.34
LTM Dividend per Share2.032.032.03
(+) Excess Retained per Share7.808.739.34
(=) Adjusted Dividend9.8310.7611.37
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate2.36%3.36%4.36%
Fair Value$149.43$193.80$250.53
Upside / Downside12.66%46.11%88.88%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,558.003,677.593,801.193,928.954,061.014,197.504,323.43
Payout Ratio16.53%31.22%45.92%60.61%75.31%90.00%92.50%
Projected Dividends (M)588.001,148.181,745.342,381.363,058.153,777.753,999.17

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate2.36%3.36%4.36%
Year 1 PV (M)1,042.241,052.431,062.61
Year 2 PV (M)1,438.151,466.381,494.89
Year 3 PV (M)1,781.181,833.891,887.64
Year 4 PV (M)2,076.362,158.702,243.46
Year 5 PV (M)2,328.302,444.272,564.82
PV of Terminal Value (M)40,419.2042,432.5044,525.24
Equity Value (M)49,085.4451,388.1853,778.66
Shares Outstanding (M)289.43289.43289.43
Fair Value$169.60$177.55$185.81
Upside / Downside27.86%33.86%40.09%

High-Yield Dividend Screener

« Prev Page 16 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
HWBKHawthorn Bancshares, Inc.2.27%$0.7724.18%
UTMDUtah Medical Products, Inc.2.27%$1.2835.35%
DKSDICK'S Sporting Goods, Inc.2.26%$4.5238.61%
EMLThe Eastern Company2.26%$0.4437.05%
SBCFSeacoast Banking Corporation of Florida2.26%$0.7143.09%
WMKWeis Markets, Inc.2.26%$1.4535.88%
0JYA.LMarathon Petroleum Corporation2.25%$3.7274.60%
FSBCFive Star Bancorp2.25%$0.8029.79%
IBMInternational Business Machines Corporation2.25%$6.5678.75%
0KYZ.LSBA Communications Corporation2.24%$4.3254.40%
BPOPPopular, Inc.2.24%$2.8224.06%
MFINMedallion Financial Corp.2.24%$0.2312.50%
MSMorgan Stanley2.24%$4.0740.12%
FXNCFirst National Corporation2.23%$0.5586.28%
BACBank of America Corporation2.22%$1.2431.97%
SSBSouthState Corporation2.22%$2.0930.58%
VLGEAVillage Super Market, Inc.2.22%$0.7720.42%
WWWWolverine World Wide, Inc.2.22%$0.4137.79%
CCBGCapital City Bank Group, Inc.2.21%$0.9326.22%
CGThe Carlyle Group Inc.2.20%$1.3476.25%
NHINational Health Investors, Inc.2.20%$1.6954.58%
VNOVornado Realty Trust2.20%$0.7315.58%
BANCBanc of California, Inc.2.19%$0.4332.44%
EBTCEnterprise Bancorp, Inc.2.19%$0.8726.66%
RHPRyman Hospitality Properties, Inc.2.19%$2.0957.31%
CDPCOPT Defense Properties2.18%$0.6045.15%
FDSFactSet Research Systems Inc.2.18%$6.2039.64%
ISBAIsabella Bank Corporation2.18%$1.1044.52%
WHWyndham Hotels & Resorts, Inc.2.18%$1.6437.28%
EFSCEnterprise Financial Services Corp2.17%$1.1722.34%
ETHGrayscale Ethereum Mini Trust2.17%$0.6434.57%
SEMSelect Medical Holdings Corporation2.17%$0.3236.19%
BFSTBusiness First Bancshares, Inc.2.16%$0.5620.21%
CWBCCommunity West Bancshares2.16%$0.4826.89%
EHTHeHealth, Inc.2.16%$0.095.60%
TPLTexas Pacific Land Corporation2.16%$6.4231.02%
CBSHCommerce Bancshares, Inc.2.15%$1.1226.40%
COLMColumbia Sportswear Company2.15%$1.2035.55%
HTHHilltop Holdings Inc.2.15%$0.7328.46%
NATHNathan's Famous, Inc.2.15%$1.9835.76%
RCKYRocky Brands, Inc.2.15%$0.6222.50%
BDXBecton, Dickinson and Company2.14%$4.1771.28%
CICigna Corporation2.14%$5.9626.01%
FBIZFirst Business Financial Services, Inc.2.14%$1.1518.19%
JBSSJohn B. Sanfilippo & Son, Inc.2.14%$1.4926.50%
JNPRJuniper Networks, Inc.2.14%$0.8682.37%
POOLPool Corporation2.14%$4.9244.68%
CSCOCisco Systems, Inc.2.13%$1.6262.56%
CSTRCapStar Financial Holdings, Inc.2.13%$0.4330.48%
HTLFHeartland Financial USA, Inc.2.13%$1.3869.73%