Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Onex Corporation (ONEX.TO)

Company Dividend Discount ModelIndustry: Asset ManagementSector: Financial Services

Valuation Snapshot

Stable Growth$21.56 - $28.37$25.12
Multi-Stage$53.10 - $59.06$56.02
Blended Fair Value$40.57
Current Price$82.34
Upside-50.73%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-3.86%3.07%0.320.340.360.390.410.390.350.310.280.27
YoY Growth---4.17%-7.69%-7.14%-3.45%3.57%12.00%13.64%10.00%5.26%11.76%
Dividend Yield--0.48%0.45%0.78%0.58%0.65%1.07%0.61%0.43%0.39%0.44%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)434.00
(-) Cash Dividends Paid (M)21.00
(=) Cash Retained (M)413.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)86.8054.2532.55
Cash Retained (M)413.00413.00413.00
(-) Cash Required (M)-86.80-54.25-32.55
(=) Excess Retained (M)326.20358.75380.45
(/) Shares Outstanding (M)71.5071.5071.50
(=) Excess Retained per Share4.565.025.32
LTM Dividend per Share0.290.290.29
(+) Excess Retained per Share4.565.025.32
(=) Adjusted Dividend4.865.315.61
WACC / Discount Rate7.69%7.69%7.69%
Growth Rate-12.10%-11.10%-10.10%
Fair Value$21.56$25.12$28.37
Upside / Downside-73.81%-69.49%-65.55%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)434.00385.81342.98304.89271.04240.95248.18
Payout Ratio4.84%21.87%38.90%55.94%72.97%90.00%92.50%
Projected Dividends (M)21.0084.38133.43170.54197.77216.85229.56

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.69%7.69%7.69%
Growth Rate-12.10%-11.10%-10.10%
Year 1 PV (M)77.4778.3579.24
Year 2 PV (M)112.48115.05117.65
Year 3 PV (M)132.00136.55141.21
Year 4 PV (M)140.54147.04153.77
Year 5 PV (M)141.48149.72158.33
PV of Terminal Value (M)3,192.733,378.533,572.88
Equity Value (M)3,796.704,005.254,223.08
Shares Outstanding (M)71.5071.5071.50
Fair Value$53.10$56.02$59.06
Upside / Downside-35.51%-31.97%-28.27%

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%