Definitive Analysis
| Stable Growth | $41.77 - $110.81 | $63.87 |
| Multi-Stage | $28.68 - $31.33 | $29.98 |
| Blended Fair Value | $46.93 | |
| Current Price | $20.84 | |
| Upside | 125.17% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 7.23% | 14.16% | 0.43 | 0.30 | 0.30 | 0.30 | 0.29 | 0.30 | 0.22 | 0.16 | 0.14 | 0.10 |
| YoY Growth | - | - | 45.48% | 0.34% | -2.07% | 4.10% | -4.74% | 35.95% | 41.86% | 10.87% | 37.19% | -9.63% |
| Dividend Yield | - | - | 2.34% | 1.49% | 2.34% | 2.16% | 2.26% | 5.01% | 2.23% | 1.39% | 1.40% | 1.53% |
| Net Income To Common (M) | 33.89 |
| (-) Cash Dividends Paid (M) | 9.11 |
| (=) Cash Retained (M) | 24.78 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 6.78 | 4.24 | 2.54 |
| Cash Retained (M) | 24.78 | 24.78 | 24.78 |
| (-) Cash Required (M) | -6.78 | -4.24 | -2.54 |
| (=) Excess Retained (M) | 18.00 | 20.54 | 22.24 |
| (/) Shares Outstanding (M) | 19.03 | 19.03 | 19.03 |
| (=) Excess Retained per Share | 0.95 | 1.08 | 1.17 |
| LTM Dividend per Share | 0.48 | 0.48 | 0.48 |
| (+) Excess Retained per Share | 0.95 | 1.08 | 1.17 |
| (=) Adjusted Dividend | 1.42 | 1.56 | 1.65 |
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $41.77 | $63.87 | $110.81 |
| Upside / Downside | 100.44% | 206.49% | 431.71% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 33.89 | 36.10 | 38.44 | 40.94 | 43.60 | 46.44 | 47.83 |
| Payout Ratio | 26.89% | 39.51% | 52.13% | 64.76% | 77.38% | 90.00% | 92.50% |
| Projected Dividends (M) | 9.11 | 14.26 | 20.04 | 26.51 | 33.74 | 41.79 | 44.24 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 12.95 | 13.07 | 13.19 |
| Year 2 PV (M) | 16.52 | 16.84 | 17.16 |
| Year 3 PV (M) | 19.85 | 20.42 | 21.00 |
| Year 4 PV (M) | 22.93 | 23.82 | 24.72 |
| Year 5 PV (M) | 25.79 | 27.04 | 28.33 |
| PV of Terminal Value (M) | 447.80 | 469.42 | 491.88 |
| Equity Value (M) | 545.84 | 570.61 | 596.29 |
| Shares Outstanding (M) | 19.03 | 19.03 | 19.03 |
| Fair Value | $28.68 | $29.98 | $31.33 |
| Upside / Downside | 37.61% | 43.85% | 50.33% |
| 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% |