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

Mode

Company

Ticker

Industry

Sector

Hudbay Minerals Inc. (HBM)

Company Dividend Discount ModelIndustry: CopperSector: Basic Materials

Valuation Snapshot

Stable Growth$27.48 - $73.71$42.16
Multi-Stage$19.81 - $21.69$20.73
Blended Fair Value$31.45
Current Price$10.61
Upside196.38%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS6.97%4.22%0.010.010.010.010.010.010.010.010.010.01
YoY Growth--22.22%11.19%-2.39%9.60%-3.67%-2.92%9.74%3.34%-1.03%-0.90%
Dividend Yield--0.18%0.16%0.19%0.13%0.14%0.52%0.14%0.14%0.14%0.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)461.66
(-) Cash Dividends Paid (M)5.61
(=) Cash Retained (M)456.05
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)92.3357.7134.62
Cash Retained (M)456.05456.05456.05
(-) Cash Required (M)-92.33-57.71-34.62
(=) Excess Retained (M)363.72398.34421.43
(/) Shares Outstanding (M)395.61395.61395.61
(=) Excess Retained per Share0.921.011.07
LTM Dividend per Share0.010.010.01
(+) Excess Retained per Share0.921.011.07
(=) Adjusted Dividend0.931.021.08
WACC / Discount Rate8.54%8.54%8.54%
Growth Rate4.97%5.97%6.97%
Fair Value$27.48$42.16$73.71
Upside / Downside158.97%297.35%594.69%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)461.66489.22518.43549.38582.17616.92635.43
Payout Ratio1.22%18.97%36.73%54.49%72.24%90.00%92.50%
Projected Dividends (M)5.6192.82190.41299.33420.58555.23587.77

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.54%8.54%8.54%
Growth Rate4.97%5.97%6.97%
Year 1 PV (M)84.7185.5286.32
Year 2 PV (M)158.60161.64164.71
Year 3 PV (M)227.55234.12240.81
Year 4 PV (M)291.79303.07314.68
Year 5 PV (M)351.57368.64386.36
PV of Terminal Value (M)6,722.597,048.967,387.90
Equity Value (M)7,836.828,201.958,580.77
Shares Outstanding (M)395.61395.61395.61
Fair Value$19.81$20.73$21.69
Upside / Downside86.71%95.41%104.43%

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%