Definitive Analysis
| Stable Growth | $43.74 - $67.12 | $54.64 |
| Multi-Stage | $97.59 - $107.28 | $102.34 |
| Blended Fair Value | $78.49 | |
| Current Price | $40.10 | |
| Upside | 95.74% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 0.00% | 0.00% | 1.58 | 1.48 | 0.68 | 0.39 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| YoY Growth | - | - | 6.67% | 117.27% | 73.85% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dividend Yield | - | - | 3.59% | 3.34% | 1.45% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Income To Common (M) | 124.93 |
| (-) Cash Dividends Paid (M) | 84.29 |
| (=) Cash Retained (M) | 40.64 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 24.99 | 15.62 | 9.37 |
| Cash Retained (M) | 40.64 | 40.64 | 40.64 |
| (-) Cash Required (M) | -24.99 | -15.62 | -9.37 |
| (=) Excess Retained (M) | 15.65 | 25.02 | 31.27 |
| (/) Shares Outstanding (M) | 25.87 | 25.87 | 25.87 |
| (=) Excess Retained per Share | 0.61 | 0.97 | 1.21 |
| LTM Dividend per Share | 3.26 | 3.26 | 3.26 |
| (+) Excess Retained per Share | 0.61 | 0.97 | 1.21 |
| (=) Adjusted Dividend | 3.86 | 4.23 | 4.47 |
| WACC / Discount Rate | 6.65% | 6.65% | 6.65% |
| Growth Rate | -2.00% | -1.00% | 0.00% |
| Fair Value | $43.74 | $54.64 | $67.12 |
| Upside / Downside | 9.08% | 36.27% | 67.38% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 124.93 | 123.68 | 122.44 | 121.22 | 120.01 | 118.81 | 122.37 |
| Payout Ratio | 67.47% | 71.98% | 76.48% | 80.99% | 85.49% | 90.00% | 92.50% |
| Projected Dividends (M) | 84.29 | 89.02 | 93.65 | 98.17 | 102.60 | 106.93 | 113.19 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.65% | 6.65% | 6.65% |
| Growth Rate | -2.00% | -1.00% | 0.00% |
| Year 1 PV (M) | 82.62 | 83.47 | 84.31 |
| Year 2 PV (M) | 80.67 | 82.33 | 84.00 |
| Year 3 PV (M) | 78.49 | 80.92 | 83.40 |
| Year 4 PV (M) | 76.14 | 79.29 | 82.54 |
| Year 5 PV (M) | 73.65 | 77.48 | 81.47 |
| PV of Terminal Value (M) | 2,133.30 | 2,244.38 | 2,360.05 |
| Equity Value (M) | 2,524.86 | 2,647.86 | 2,775.77 |
| Shares Outstanding (M) | 25.87 | 25.87 | 25.87 |
| Fair Value | $97.59 | $102.34 | $107.28 |
| Upside / Downside | 143.36% | 155.21% | 167.54% |
| 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% |