Definitive Analysis
| Stable Growth | $38.66 - $87.82 | $56.22 |
| Multi-Stage | $30.48 - $33.28 | $31.85 |
| Blended Fair Value | $44.03 | |
| Current Price | $46.41 | |
| Upside | -5.12% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 5.75% | 6.94% | 0.72 | 0.70 | 0.68 | 0.63 | 0.59 | 0.55 | 2.50 | 0.47 | 0.43 | 0.40 |
| YoY Growth | - | - | 3.05% | 3.22% | 7.75% | 7.74% | 7.13% | -78.08% | 434.33% | 9.36% | 5.84% | 9.10% |
| Dividend Yield | - | - | 2.06% | 1.80% | 2.72% | 1.76% | 1.77% | 1.75% | 7.29% | 1.60% | 1.36% | 1.56% |
| Net Income To Common (M) | 50.25 |
| (-) Cash Dividends Paid (M) | 19.44 |
| (=) Cash Retained (M) | 30.81 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 10.05 | 6.28 | 3.77 |
| Cash Retained (M) | 30.81 | 30.81 | 30.81 |
| (-) Cash Required (M) | -10.05 | -6.28 | -3.77 |
| (=) Excess Retained (M) | 20.76 | 24.53 | 27.04 |
| (/) Shares Outstanding (M) | 26.26 | 26.26 | 26.26 |
| (=) Excess Retained per Share | 0.79 | 0.93 | 1.03 |
| LTM Dividend per Share | 0.74 | 0.74 | 0.74 |
| (+) Excess Retained per Share | 0.79 | 0.93 | 1.03 |
| (=) Adjusted Dividend | 1.53 | 1.67 | 1.77 |
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 4.94% | 5.94% | 6.94% |
| Fair Value | $38.66 | $56.22 | $87.82 |
| Upside / Downside | -16.70% | 21.13% | 89.23% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 50.25 | 53.23 | 56.40 | 59.75 | 63.30 | 67.06 | 69.07 |
| Payout Ratio | 38.69% | 48.95% | 59.21% | 69.47% | 79.74% | 90.00% | 92.50% |
| Projected Dividends (M) | 19.44 | 26.06 | 33.39 | 41.51 | 50.47 | 60.35 | 63.89 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 4.94% | 5.94% | 6.94% |
| Year 1 PV (M) | 23.66 | 23.88 | 24.11 |
| Year 2 PV (M) | 27.53 | 28.06 | 28.59 |
| Year 3 PV (M) | 31.07 | 31.97 | 32.88 |
| Year 4 PV (M) | 34.30 | 35.63 | 36.99 |
| Year 5 PV (M) | 37.24 | 39.05 | 40.93 |
| PV of Terminal Value (M) | 646.51 | 677.90 | 710.51 |
| Equity Value (M) | 800.30 | 836.48 | 874.00 |
| Shares Outstanding (M) | 26.26 | 26.26 | 26.26 |
| Fair Value | $30.48 | $31.85 | $33.28 |
| Upside / Downside | -34.33% | -31.37% | -28.29% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| LZOEX | Lazard Emerging Markets Equity Portfolio | 0.09% | $0.02 | 36.87% |
| PWR | Quanta Services, Inc. | 0.09% | $0.39 | 5.78% |
| AAMI | Acadian Asset Management | 0.08% | $0.04 | 1.59% |
| PDLB | Ponce Financial Group, Inc. | 0.08% | $0.01 | 1.31% |
| VRT | Vertiv Holdings Co | 0.08% | $0.15 | 5.48% |
| 0J46.L | HEICO Corporation | 0.07% | $0.23 | 4.98% |
| 0JYM.L | Markel Corporation | 0.07% | $1.41 | 0.87% |
| CHCI | Comstock Holding Companies, Inc. | 0.06% | $0.01 | 0.56% |
| MTVC | Motive Capital Corp II | 0.06% | $0.01 | 2.21% |
| ENJ | Entergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 2052 | 0.05% | $0.01 | 0.31% |
| ENO | Entergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 2066 | 0.05% | $0.01 | 0.31% |
| AJRD | Aerojet Rocketdyne Holdings, Inc. | 0.04% | $0.02 | 2.70% |
| ERES | East Resources Acquisition Company | 0.04% | $0.00 | 1.55% |
| NBN | Northeast Bank | 0.04% | $0.04 | 0.38% |
| ARHS | Arhaus, Inc. | 0.03% | $0.00 | 0.61% |
| BSIG | BrightSphere Investment Group Inc. | 0.03% | $0.01 | 0.34% |
| EWCZ | European Wax Center, Inc. | 0.03% | $0.00 | 0.37% |
| WIRE | Encore Wire Corporation | 0.03% | $0.08 | 0.42% |
| ACFN | Acorn Energy, Inc. | 0.02% | $0.00 | 0.09% |
| ACMR | ACM Research, Inc. | 0.02% | $0.01 | 0.62% |
| CFB | CrossFirst Bankshares, Inc. | 0.02% | $0.00 | 0.21% |
| FDSB | Fifth District Savings Bank | 0.02% | $0.00 | 0.35% |
| GRDN | Guardian Pharmacy Services, Inc. | 0.02% | $0.00 | 0.75% |
| NVDA | NVIDIA Corporation | 0.02% | $0.04 | 0.98% |
| AMG | Affiliated Managers Group, Inc. | 0.01% | $0.04 | 0.23% |
| BSX-PA | Boston Scientific Corporation | 0.01% | $0.02 | 0.82% |
| FIGR | Figure Technology Solutions, Inc. Class A Common Stock | 0.01% | $0.00 | 2.22% |
| GNRC | Generac Holdings Inc. | 0.01% | $0.01 | 0.18% |
| LAUR | Laureate Education, Inc. | 0.01% | $0.00 | 0.22% |
| PLNT | Planet Fitness, Inc. | 0.01% | $0.01 | 0.57% |
| SUM | Summit Materials, Inc. | 0.01% | $0.00 | 0.32% |
| BE | Bloom Energy Corporation | 0.00% | $0.00 | 6.20% |
| BJRI | BJ's Restaurants, Inc. | 0.00% | $0.00 | 0.01% |
| CXW | CoreCivic, Inc. | 0.00% | $0.00 | 0.04% |
| INFA | Informatica Inc. | 0.00% | $0.00 | 0.10% |
| MMMB | MamaMancini's Holdings, Inc. | 0.00% | $0.00 | 0.04% |
| PMO | Putnam Municipal Opportunities Trust | 0.00% | $0.00 | 0.05% |
| SENEA | Seneca Foods Corporation | 0.00% | $0.00 | 0.04% |
| SLCA | U.S. Silica Holdings, Inc. | 0.00% | $0.00 | 0.02% |
| UNIT | Uniti Group Inc. | 0.00% | $0.00 | 0.00% |