Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

OR Royalties Inc. (OR)

Company Dividend Discount ModelIndustry: GoldSector: Basic Materials

Valuation Snapshot

Stable Growth$4.29 - $5.88$5.09
Multi-Stage$5.61 - $6.15$5.88
Blended Fair Value$5.48
Current Price$55.79
Upside-90.17%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS2.23%0.00%0.160.160.200.140.150.150.150.100.080.05
YoY Growth--1.80%-20.62%48.97%-11.94%5.31%-1.27%43.90%26.17%55.76%0.00%
Dividend Yield--0.77%0.71%0.94%0.82%1.11%1.39%0.99%0.81%0.55%0.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)147.75
(-) Cash Dividends Paid (M)32.55
(=) Cash Retained (M)115.19
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)29.5518.4711.08
Cash Retained (M)115.19115.19115.19
(-) Cash Required (M)-29.55-18.47-11.08
(=) Excess Retained (M)85.6496.72104.11
(/) Shares Outstanding (M)188.44188.44188.44
(=) Excess Retained per Share0.450.510.55
LTM Dividend per Share0.170.170.17
(+) Excess Retained per Share0.450.510.55
(=) Adjusted Dividend0.630.690.73
WACC / Discount Rate12.33%12.33%12.33%
Growth Rate-2.00%-1.00%0.00%
Fair Value$4.29$5.09$5.88
Upside / Downside-92.31%-90.87%-89.46%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)147.75146.27144.81143.36141.93140.51144.72
Payout Ratio22.03%35.63%49.22%62.81%76.41%90.00%92.50%
Projected Dividends (M)32.5552.1171.2790.05108.44126.46133.87

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate12.33%12.33%12.33%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)45.9246.3946.86
Year 2 PV (M)55.3556.4857.63
Year 3 PV (M)61.6263.5365.47
Year 4 PV (M)65.3968.1070.90
Year 5 PV (M)67.2070.7074.34
PV of Terminal Value (M)762.25801.94843.27
Equity Value (M)1,057.741,107.151,158.47
Shares Outstanding (M)188.44188.44188.44
Fair Value$5.61$5.88$6.15
Upside / Downside-89.94%-89.47%-88.98%

High-Yield Dividend Screener

« Prev Page 23 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
HUBBHubbell Incorporated1.14%$5.2632.54%
MATXMatson, Inc.1.14%$1.4210.47%
SNXTD SYNNEX Corporation1.14%$1.7418.66%
ARMKAramark1.13%$0.4233.95%
CVLGCovenant Logistics Group, Inc.1.13%$0.2521.30%
EQTEQT Corporation1.13%$0.6121.38%
WHDCactus, Inc.1.13%$0.5321.20%
CFBKCF Bankshares Inc.1.12%$0.2810.89%
LIILennox International Inc.1.12%$5.5923.57%
ROLRollins, Inc.1.12%$0.6661.92%
FELEFranklin Electric Co., Inc.1.11%$1.0734.36%
GOLFAcushnet Holdings Corp.1.11%$0.9124.93%
KOPKoppers Holdings Inc.1.11%$0.3037.27%
MWAMueller Water Products, Inc.1.11%$0.2721.86%
RSGRepublic Services, Inc.1.11%$2.3334.47%
0HOU.LBorgWarner Inc.1.10%$0.5080.60%
0K3H.LMotorola Solutions, Inc.1.10%$4.2033.55%
FBKFB Financial Corporation1.10%$0.6232.29%
AGCOAGCO Corporation1.09%$1.1623.05%
VREVeris Residential, Inc.1.09%$0.1626.28%
ALSNAllison Transmission Holdings, Inc.1.08%$1.0712.88%
CSVCarriage Services, Inc.1.08%$0.4514.21%
LFUSLittelfuse, Inc.1.08%$2.8359.57%
OSBCOld Second Bancorp, Inc.1.08%$0.2115.92%
TPXTempur Sealy International, Inc.1.08%$0.6242.01%
WSCWillScot Holdings Corporation1.08%$0.2117.16%
BVHBluegreen Vacations Holding Corporation1.07%$0.8018.69%
HNNAZHennessy Advisors, Inc. 4.875% Notes due 20261.07%$0.2721.11%
HTBHomeTrust Bancshares, Inc.1.07%$0.4612.57%
ZBHZimmer Biomet Holdings, Inc.1.07%$0.9623.70%
DOVDover Corporation1.05%$2.0612.63%
NDAQNasdaq, Inc.1.05%$1.0136.06%
0H9N.LAecom1.04%$1.0023.78%
BODYThe Beachbody Company, Inc.1.04%$0.101.61%
LYTSLSI Industries Inc.1.04%$0.1924.09%
UNTYUnity Bancorp, Inc.1.04%$0.5310.03%
CTVACorteva, Inc.1.03%$0.7029.41%
TJXThe TJX Companies, Inc.1.03%$1.5935.03%
ABCBAmeris Bancorp1.02%$0.7613.03%
CRAICRA International, Inc.1.02%$2.0523.94%
CTA-PBE. I. du Pont de Nemours and Company1.02%$0.7029.41%
FNWDFinward Bancorp1.02%$0.3633.06%
HSIIHeidrick & Struggles International, Inc.1.02%$0.6034.74%
LNGCheniere Energy, Inc.1.02%$2.0211.09%
0HTG.LCardinal Health, Inc.1.01%$2.0731.03%
0I4X.LCrown Holdings, Inc.1.01%$1.0312.58%
CMCCommercial Metals Company1.01%$0.7296.19%
TRTootsie Roll Industries, Inc.1.01%$0.3627.67%
KNXKnight-Swift Transportation Holdings Inc.1.00%$0.5259.68%
PNFPPinnacle Financial Partners, Inc.1.00%$0.9611.84%