Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Mony Group PLC (MONY.L)

Company Dividend Discount ModelIndustry: Software - ApplicationSector: Technology

Valuation Snapshot

Stable Growth$2.46 - $3.66$3.03
Multi-Stage$3.48 - $3.79$3.63
Blended Fair Value$3.33
Current Price$2.21
Upside50.69%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-8.11%4.93%0.120.120.120.120.120.190.100.100.090.08
YoY Growth--3.31%0.96%0.00%0.00%-37.20%76.99%4.44%5.79%13.67%11.12%
Dividend Yield--6.33%4.20%6.07%5.39%4.46%5.60%3.80%2.79%3.23%2.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)158.50
(-) Cash Dividends Paid (M)132.00
(=) Cash Retained (M)26.50
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)31.7019.8111.89
Cash Retained (M)26.5026.5026.50
(-) Cash Required (M)-31.70-19.81-11.89
(=) Excess Retained (M)-5.206.6914.61
(/) Shares Outstanding (M)539.18539.18539.18
(=) Excess Retained per Share-0.010.010.03
LTM Dividend per Share0.240.240.24
(+) Excess Retained per Share-0.010.010.03
(=) Adjusted Dividend0.240.260.27
WACC / Discount Rate10.11%10.11%10.11%
Growth Rate0.49%1.49%2.49%
Fair Value$2.46$3.03$3.66
Upside / Downside11.19%37.07%65.54%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)158.50160.86163.25165.69168.15170.66175.78
Payout Ratio83.28%84.62%85.97%87.31%88.66%90.00%92.50%
Projected Dividends (M)132.00136.13140.35144.66149.08153.59162.59

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.11%10.11%10.11%
Growth Rate0.49%1.49%2.49%
Year 1 PV (M)122.41123.63124.85
Year 2 PV (M)113.50115.77118.06
Year 3 PV (M)105.20108.37111.61
Year 4 PV (M)97.49101.43105.49
Year 5 PV (M)90.3294.9199.68
PV of Terminal Value (M)1,345.531,413.831,484.87
Equity Value (M)1,874.461,957.932,044.55
Shares Outstanding (M)539.18539.18539.18
Fair Value$3.48$3.63$3.79
Upside / Downside57.31%64.31%71.58%

High-Yield Dividend Screener

« Prev Page 26 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ODFLOld Dominion Freight Line, Inc.0.69%$1.1022.00%
RRBIRed River Bancshares, Inc.0.69%$0.487.90%
SSDSimpson Manufacturing Co., Inc.0.69%$1.1413.76%
WCCWESCO International, Inc.0.69%$1.7513.38%
ALGAlamo Group Inc.0.68%$1.1511.96%
CBKCommercial Bancgroup, Inc. Common Stock0.68%$0.166.13%
IRMDIRadimed Corporation0.68%$0.6539.59%
UNFUniFirst Corporation0.68%$1.3216.37%
WTSWatts Water Technologies, Inc.0.68%$1.9019.65%
0HF3.LCencora0.67%$2.2528.12%
AITApplied Industrial Technologies, Inc.0.67%$1.7516.64%
CLMBClimb Global Solutions, Inc.0.67%$0.6814.50%
ASTHAstrana Health, Inc.0.66%$0.1786.52%
AVGOBroadcom Inc.0.66%$2.2848.18%
ENSEnerSys0.66%$0.9911.20%
HLIOHelios Technologies, Inc.0.66%$0.3635.50%
ICFIICF International, Inc.0.66%$0.5610.52%
VMCVulcan Materials Company0.66%$1.9322.82%
AAMEAtlantic American Corporation0.65%$0.027.99%
AMATApplied Materials, Inc.0.65%$1.7319.78%
CRMSalesforce, Inc.0.65%$1.6421.86%
GHCGraham Holdings Company0.65%$7.064.22%
LFACLF Capital Acquisition Corp. II0.65%$0.0724.33%
BSYBentley Systems, Incorporated0.64%$0.2530.41%
EHCEncompass Health Corporation0.64%$0.6812.77%
LADLithia Motors, Inc.0.64%$2.136.25%
PRBMParabellum Acquisition Corp.0.64%$0.065.11%
VRSNVeriSign, Inc.0.64%$1.5417.77%
AWIArmstrong World Industries, Inc.0.63%$1.2417.71%
ESQEsquire Financial Holdings, Inc.0.63%$0.6411.29%
SGISomnigroup International Inc0.63%$0.5637.60%
ULSUL Solutions Inc.0.63%$0.5130.38%
VMIValmont Industries, Inc.0.63%$2.5821.97%
ARCBArcBest Corporation0.62%$0.4811.39%
VVisa Inc.0.62%$2.1323.10%
LSXMAThe Liberty SiriusXM Group0.61%$0.141.73%
0J1R.LHCA Healthcare, Inc.0.60%$2.8110.70%
MPWRMonolithic Power Systems, Inc.0.60%$5.6614.34%
RXNZurn Water Solutions Corporation0.60%$0.3924.10%
0I47.LCostco Wholesale Corporation0.59%$5.0527.04%
DJCODaily Journal Corporation0.59%$2.954.20%
DRSLeonardo DRS, Inc.0.59%$0.2020.75%
FCNCAFirst Citizens BancShares, Inc.0.59%$12.697.01%
AMEAMETEK, Inc.0.58%$1.2019.00%
KLACKLA Corporation0.57%$7.2622.67%
SXIStandex International Corporation0.57%$1.2729.15%
RDVTRed Violet, Inc.0.56%$0.2937.32%
0IRE.LFortive Corporation0.55%$0.3016.72%
AIMCAltra Industrial Motion Corp.0.55%$0.3417.56%
BWXTBWX Technologies, Inc.0.55%$1.0029.87%