Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Ticker

Industry

Sector

Ackermans & Van Haaren N.V. (ACKB.BR)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$2,011.41 - $5,822.26$5,456.16
Multi-Stage$861.79 - $943.97$902.12
Blended Fair Value$3,179.14
Current Price$217.00
Upside1,365.04%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.72%7.04%3.403.132.782.382.352.342.232.071.981.84
YoY Growth--8.57%12.54%16.94%1.40%0.09%5.10%7.96%4.09%7.65%7.10%
Dividend Yield--1.78%1.97%1.74%1.41%1.91%1.68%1.69%1.42%1.50%1.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)961.62
(-) Cash Dividends Paid (M)235.73
(=) Cash Retained (M)725.88
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)192.32120.2072.12
Cash Retained (M)725.88725.88725.88
(-) Cash Required (M)-192.32-120.20-72.12
(=) Excess Retained (M)533.56605.68653.76
(/) Shares Outstanding (M)32.7532.7532.75
(=) Excess Retained per Share16.2918.4919.96
LTM Dividend per Share7.207.207.20
(+) Excess Retained per Share16.2918.4919.96
(=) Adjusted Dividend23.4925.6927.16
WACC / Discount Rate6.42%6.42%6.42%
Growth Rate5.19%6.19%7.19%
Fair Value$2,011.41$5,456.16$5,822.26
Upside / Downside826.91%2,414.36%2,583.07%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)961.621,021.161,084.391,151.531,222.831,298.551,337.50
Payout Ratio24.51%37.61%50.71%63.81%76.90%90.00%92.50%
Projected Dividends (M)235.73384.07549.88734.74940.391,168.691,237.19

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.42%6.42%6.42%
Growth Rate5.19%6.19%7.19%
Year 1 PV (M)357.50360.90364.30
Year 2 PV (M)476.43485.53494.72
Year 3 PV (M)592.56609.62627.01
Year 4 PV (M)705.95733.18761.19
Year 5 PV (M)816.65856.21897.29
PV of Terminal Value (M)25,276.6726,501.1927,772.71
Equity Value (M)28,225.7729,546.6430,917.22
Shares Outstanding (M)32.7532.7532.75
Fair Value$861.79$902.12$943.97
Upside / Downside297.14%315.72%335.01%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%