Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

nVent Electric plc (NVT)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$33.73 - $52.00$42.22
Multi-Stage$59.35 - $65.28$62.26
Blended Fair Value$52.24
Current Price$98.64
Upside-47.04%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.99%0.00%0.760.700.700.710.720.730.380.000.000.00
YoY Growth--8.56%-0.17%-0.59%-1.09%-1.41%91.89%0.00%0.00%0.00%0.00%
Dividend Yield--1.46%0.94%1.64%2.04%2.57%4.31%1.38%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)602.10
(-) Cash Dividends Paid (M)129.50
(=) Cash Retained (M)472.60
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)120.4275.2645.16
Cash Retained (M)472.60472.60472.60
(-) Cash Required (M)-120.42-75.26-45.16
(=) Excess Retained (M)352.18397.34427.44
(/) Shares Outstanding (M)165.98165.98165.98
(=) Excess Retained per Share2.122.392.58
LTM Dividend per Share0.780.780.78
(+) Excess Retained per Share2.122.392.58
(=) Adjusted Dividend2.903.173.36
WACC / Discount Rate7.51%7.51%7.51%
Growth Rate-1.01%-0.01%0.99%
Fair Value$33.73$42.22$52.00
Upside / Downside-65.80%-57.19%-47.28%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)602.10602.05601.99601.94601.88601.83619.88
Payout Ratio21.51%35.21%48.90%62.60%76.30%90.00%92.50%
Projected Dividends (M)129.50211.96294.40376.83459.25541.64573.39

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.51%7.51%7.51%
Growth Rate-1.01%-0.01%0.99%
Year 1 PV (M)195.19197.16199.13
Year 2 PV (M)249.65254.72259.84
Year 3 PV (M)294.26303.27312.46
Year 4 PV (M)330.24343.79357.75
Year 5 PV (M)358.67377.15396.39
PV of Terminal Value (M)8,423.168,857.299,309.15
Equity Value (M)9,851.1610,333.3810,834.71
Shares Outstanding (M)165.98165.98165.98
Fair Value$59.35$62.26$65.28
Upside / Downside-39.83%-36.88%-33.82%

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%