Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Stantec Inc. (STN)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$662.30 - $780.30$731.26
Multi-Stage$468.91 - $514.65$491.36
Blended Fair Value$611.31
Current Price$150.05
Upside307.40%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.99%10.82%0.820.740.690.630.600.560.540.490.400.34
YoY Growth--10.72%8.57%8.16%6.32%6.25%4.40%10.45%20.36%20.29%13.95%
Dividend Yield--0.69%0.67%0.87%1.01%1.11%1.56%1.67%1.54%1.17%1.02%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)447.55
(-) Cash Dividends Paid (M)99.20
(=) Cash Retained (M)348.35
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)89.5155.9433.57
Cash Retained (M)348.35348.35348.35
(-) Cash Required (M)-89.51-55.94-33.57
(=) Excess Retained (M)258.84292.41314.78
(/) Shares Outstanding (M)114.07114.07114.07
(=) Excess Retained per Share2.272.562.76
LTM Dividend per Share0.870.870.87
(+) Excess Retained per Share2.272.562.76
(=) Adjusted Dividend3.143.433.63
WACC / Discount Rate1.44%1.44%1.44%
Growth Rate5.50%6.50%7.50%
Fair Value$662.30$731.26$780.30
Upside / Downside341.39%387.34%420.03%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)447.55476.64507.62540.62575.76613.18631.58
Payout Ratio22.17%35.73%49.30%62.87%76.43%90.00%92.50%
Projected Dividends (M)99.20170.31250.25339.87440.07551.87584.21

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.44%1.44%1.44%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)166.31167.89169.47
Year 2 PV (M)238.64243.18247.77
Year 3 PV (M)316.48325.56334.82
Year 4 PV (M)400.17415.56431.38
Year 5 PV (M)490.04513.71538.28
PV of Terminal Value (M)51,876.0654,381.6956,983.22
Equity Value (M)53,487.7056,047.6058,704.95
Shares Outstanding (M)114.07114.07114.07
Fair Value$468.91$491.36$514.65
Upside / Downside212.51%227.46%242.99%

High-Yield Dividend Screener

« Prev Page 22 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0K58.LNOV Inc.1.29%$0.2015.83%
CONConcentra Group Holdings Parent, Inc.1.29%$0.2520.88%
CSGSCSG Systems International, Inc.1.28%$0.9832.90%
CSLCarlisle Companies Incorporated1.28%$4.2023.23%
JKHYJack Henry & Associates, Inc.1.28%$2.2934.69%
MSAMSA Safety Incorporated1.28%$2.0829.19%
PAHCPhibro Animal Health Corporation1.28%$0.4828.68%
WMGWarner Music Group Corp.1.28%$0.3961.67%
0K4C.LNRG Energy, Inc.1.27%$2.1028.38%
DCIDonaldson Company, Inc.1.27%$1.1435.14%
TEXTerex Corporation1.27%$0.7029.49%
BCCBoise Cascade Company1.26%$0.9318.09%
BCMLBayCom Corp1.25%$0.3616.94%
MSCIMSCI Inc.1.25%$7.0744.68%
PRMWPrimo Water Corporation1.25%$0.3561.28%
ESIElement Solutions Inc1.24%$0.3232.50%
LECOLincoln Electric Holdings, Inc.1.23%$3.0031.76%
MCRIMonarch Casino & Resort, Inc.1.23%$1.1826.69%
PBI-PBPitney Bowes Inc. NT 431.23%$0.2561.37%
RJFRaymond James Financial, Inc.1.23%$2.0119.48%
WFRDWeatherford International plc1.23%$1.0017.78%
AMPAmeriprise Financial, Inc.1.22%$6.0416.30%
BRCBrady Corporation1.22%$0.9623.25%
GCBCGreene County Bancorp, Inc.1.21%$0.2613.26%
RICKRCI Hospitality Holdings, Inc.1.21%$0.2815.00%
ABCAmerisourceBergen Corporation1.20%$2.2528.12%
EQBKEquity Bancshares, Inc.1.20%$0.5458.24%
HMNFHMN Financial, Inc.1.20%$0.3428.27%
IBPInstalled Building Products, Inc.1.20%$3.2234.18%
CHHChoice Hotels International, Inc.1.19%$1.1513.93%
EQCEquity Commonwealth1.19%$0.028.60%
FLSFlowserve Corporation1.19%$0.8424.35%
ICEIntercontinental Exchange, Inc.1.19%$1.9033.71%
LNNLindsay Corporation1.19%$1.4421.27%
INGMIngram Micro Holding Corporation1.18%$0.2520.42%
RBARB Global, Inc.1.18%$1.2252.13%
SEICSEI Investments Company1.18%$0.9817.66%
HEESH&E Equipment Services, Inc.1.17%$1.1144.29%
WSFSWSFS Financial Corporation1.17%$0.6413.17%
ASTEAstec Industries, Inc.1.16%$0.5224.84%
GFGDThe Growth for Good Acquisition Corporation1.16%$0.1242.35%
HUBGHub Group, Inc.1.16%$0.5028.58%
NWSNews Corporation1.16%$0.3516.79%
FCXFreeport-McMoRan Inc.1.15%$0.6041.87%
GFFGriffon Corporation1.15%$0.8677.66%
LHLabcorp Holdings Inc.1.15%$2.8928.24%
YAFIXAMG Funds - AMG Yacktman Focused Fund1.15%$0.2227.84%
0L1G.LSS&C Technologies Holdings, Inc.1.14%$0.9929.41%
0M29.LXylem Inc.1.14%$1.5640.08%
DHID.R. Horton, Inc.1.14%$1.6613.80%