DDM Analysis: LAZ

Valuation Snapshot

Stable Growth	$30.38 - $50.67	$39.32
Multi-Stage	$54.45 - $59.74	$57.04
Blended Fair Value	$48.18
Current Price	$52.78
Upside	-8.71%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-6.83%	2.04%	1.70	1.64	1.72	1.86	1.86	2.42	3.41	3.24	3.19	2.76
YoY Growth	-	-	3.43%	-4.84%	-7.18%	-0.33%	-22.88%	-29.12%	5.33%	1.58%	15.64%	98.77%
Dividend Yield	-	-	3.92%	4.01%	5.21%	5.39%	4.29%	10.26%	9.15%	6.16%	6.93%	7.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	273.28
(-) Cash Dividends Paid (M)	184.40
(=) Cash Retained (M)	88.88

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	54.66	34.16	20.50
Cash Retained (M)	88.88	88.88	88.88
(-) Cash Required (M)	-54.66	-34.16	-20.50
(=) Excess Retained (M)	34.23	54.72	68.39
(/) Shares Outstanding (M)	105.44	105.44	105.44
(=) Excess Retained per Share	0.32	0.52	0.65
LTM Dividend per Share	1.75	1.75	1.75
(+) Excess Retained per Share	0.32	0.52	0.65
(=) Adjusted Dividend	2.07	2.27	2.40
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	0.04%	1.04%	2.04%
Fair Value	$30.38	$39.32	$50.67
Upside / Downside	-42.44%	-25.50%	-3.99%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	273.28	276.13	279.01	281.92	284.86	287.83	296.46
Payout Ratio	67.48%	71.98%	76.49%	80.99%	85.50%	90.00%	92.50%
Projected Dividends (M)	184.40	198.76	213.40	228.33	243.54	259.04	274.23

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	0.04%	1.04%	2.04%
Year 1 PV (M)	184.14	185.98	187.82
Year 2 PV (M)	183.16	186.84	190.56
Year 3 PV (M)	181.56	187.06	192.67
Year 4 PV (M)	179.42	186.70	194.20
Year 5 PV (M)	176.80	185.82	195.20
PV of Terminal Value (M)	4,835.73	5,082.29	5,338.81
Equity Value (M)	5,740.81	6,014.69	6,299.25
Shares Outstanding (M)	105.44	105.44	105.44
Fair Value	$54.45	$57.04	$59.74
Upside / Downside	3.15%	8.08%	13.19%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Lazard Ltd (LAZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener