Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Höegh LNG Holdings Ltd. (HLNG.OL)

Company Dividend Discount ModelIndustry: Oil & Gas MidstreamSector: Energy

Valuation Snapshot

Stable Growth$85.97 - $101.28$94.92
Multi-Stage$24.49 - $26.84$25.65
Blended Fair Value$60.28
Current Price$2.21
Upside2,627.68%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2023202220212020201920182017201620152014
DPS0.00%0.00%0.000.000.000.020.060.060.320.250.230.00
YoY Growth--0.00%0.00%-100.00%-75.00%0.30%-80.02%25.61%7.43%0.00%0.00%
Dividend Yield--0.00%0.00%0.00%0.58%6.23%1.53%5.94%2.47%2.19%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)61.11
(-) Cash Dividends Paid (M)25.00
(=) Cash Retained (M)36.11
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)12.227.644.58
Cash Retained (M)36.1136.1136.11
(-) Cash Required (M)-12.22-7.64-4.58
(=) Excess Retained (M)23.8928.4731.53
(/) Shares Outstanding (M)120.00120.00120.00
(=) Excess Retained per Share0.200.240.26
LTM Dividend per Share0.210.210.21
(+) Excess Retained per Share0.200.240.26
(=) Adjusted Dividend0.410.450.47
WACC / Discount Rate5.17%5.17%5.17%
Growth Rate5.50%6.50%7.50%
Fair Value$85.97$94.92$101.28
Upside / Downside3,789.91%4,194.92%4,482.97%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)61.1165.0969.3273.8278.6283.7386.24
Payout Ratio40.91%50.73%60.54%70.36%80.18%90.00%92.50%
Projected Dividends (M)25.0033.0241.9751.9463.0475.3679.78

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.17%5.17%5.17%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)31.1031.3931.69
Year 2 PV (M)37.2337.9438.66
Year 3 PV (M)43.4044.6545.92
Year 4 PV (M)49.6251.5253.49
Year 5 PV (M)55.8658.5661.36
PV of Terminal Value (M)2,721.962,853.432,989.93
Equity Value (M)2,939.173,077.503,221.04
Shares Outstanding (M)120.00120.00120.00
Fair Value$24.49$25.65$26.84
Upside / Downside1,008.28%1,060.44%1,114.57%

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%