Definitive Analysis
| Stable Growth | $85.46 - $385.26 | $149.61 |
| Multi-Stage | $51.55 - $56.40 | $53.93 |
| Blended Fair Value | $101.77 | |
| Current Price | $35.73 | |
| Upside | 184.83% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 50.60% | 0.00% | 0.32 | 0.32 | 0.28 | 0.22 | 0.18 | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 |
| YoY Growth | - | - | -0.09% | 14.88% | 26.72% | 24.85% | 326.57% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dividend Yield | - | - | 1.03% | 1.57% | 1.21% | 0.86% | 0.82% | 0.27% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Income To Common (M) | 46.29 |
| (-) Cash Dividends Paid (M) | 5.44 |
| (=) Cash Retained (M) | 40.84 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 9.26 | 5.79 | 3.47 |
| Cash Retained (M) | 40.84 | 40.84 | 40.84 |
| (-) Cash Required (M) | -9.26 | -5.79 | -3.47 |
| (=) Excess Retained (M) | 31.59 | 35.06 | 37.37 |
| (/) Shares Outstanding (M) | 16.88 | 16.88 | 16.88 |
| (=) Excess Retained per Share | 1.87 | 2.08 | 2.21 |
| LTM Dividend per Share | 0.32 | 0.32 | 0.32 |
| (+) Excess Retained per Share | 1.87 | 2.08 | 2.21 |
| (=) Adjusted Dividend | 2.19 | 2.40 | 2.54 |
| WACC / Discount Rate | 8.21% | 8.21% | 8.21% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $85.46 | $149.61 | $385.26 |
| Upside / Downside | 139.17% | 318.72% | 978.26% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 46.29 | 49.29 | 52.50 | 55.91 | 59.55 | 63.42 | 65.32 |
| Payout Ratio | 11.76% | 27.41% | 43.05% | 58.70% | 74.35% | 90.00% | 92.50% |
| Projected Dividends (M) | 5.44 | 13.51 | 22.60 | 32.82 | 44.27 | 57.07 | 60.42 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 8.21% | 8.21% | 8.21% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 12.37 | 12.48 | 12.60 |
| Year 2 PV (M) | 18.94 | 19.30 | 19.67 |
| Year 3 PV (M) | 25.18 | 25.91 | 26.64 |
| Year 4 PV (M) | 31.10 | 32.29 | 33.52 |
| Year 5 PV (M) | 36.70 | 38.47 | 40.31 |
| PV of Terminal Value (M) | 746.05 | 782.08 | 819.50 |
| Equity Value (M) | 870.34 | 910.54 | 952.24 |
| Shares Outstanding (M) | 16.88 | 16.88 | 16.88 |
| Fair Value | $51.55 | $53.93 | $56.40 |
| Upside / Downside | 44.27% | 50.94% | 57.85% |
| 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% |