Definitive Analysis
| Stable Growth | $9.94 - $15.37 | $12.46 |
| Multi-Stage | $23.00 - $25.29 | $24.13 |
| Blended Fair Value | $18.29 | |
| Current Price | $19.50 | |
| Upside | -6.18% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 9.38% | 0.00% | 0.76 | 0.78 | 0.78 | 0.60 | 0.48 | 0.48 | 0.46 | 0.43 | 0.43 | 0.00 |
| YoY Growth | - | - | -2.64% | -0.28% | 30.56% | 24.09% | -0.48% | 5.43% | 6.00% | 0.00% | 0.00% | 0.00% |
| Dividend Yield | - | - | 3.88% | 3.79% | 4.39% | 2.40% | 3.07% | 3.12% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Income To Common (M) | 60.44 |
| (-) Cash Dividends Paid (M) | 42.43 |
| (=) Cash Retained (M) | 18.01 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 12.09 | 7.56 | 4.53 |
| Cash Retained (M) | 18.01 | 18.01 | 18.01 |
| (-) Cash Required (M) | -12.09 | -7.56 | -4.53 |
| (=) Excess Retained (M) | 5.92 | 10.46 | 13.48 |
| (/) Shares Outstanding (M) | 56.39 | 56.39 | 56.39 |
| (=) Excess Retained per Share | 0.11 | 0.19 | 0.24 |
| LTM Dividend per Share | 0.75 | 0.75 | 0.75 |
| (+) Excess Retained per Share | 0.11 | 0.19 | 0.24 |
| (=) Adjusted Dividend | 0.86 | 0.94 | 0.99 |
| WACC / Discount Rate | 6.45% | 6.45% | 6.45% |
| Growth Rate | -2.00% | -1.00% | 0.00% |
| Fair Value | $9.94 | $12.46 | $15.37 |
| Upside / Downside | -49.00% | -36.09% | -21.17% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 60.44 | 59.84 | 59.24 | 58.65 | 58.06 | 57.48 | 59.20 |
| Payout Ratio | 70.20% | 74.16% | 78.12% | 82.08% | 86.04% | 90.00% | 92.50% |
| Projected Dividends (M) | 42.43 | 44.38 | 46.28 | 48.14 | 49.95 | 51.73 | 54.76 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.45% | 6.45% | 6.45% |
| Growth Rate | -2.00% | -1.00% | 0.00% |
| Year 1 PV (M) | 41.27 | 41.69 | 42.11 |
| Year 2 PV (M) | 40.02 | 40.84 | 41.67 |
| Year 3 PV (M) | 38.71 | 39.91 | 41.13 |
| Year 4 PV (M) | 37.36 | 38.90 | 40.50 |
| Year 5 PV (M) | 35.97 | 37.85 | 39.80 |
| PV of Terminal Value (M) | 1,103.73 | 1,161.21 | 1,221.05 |
| Equity Value (M) | 1,297.06 | 1,360.39 | 1,426.25 |
| Shares Outstanding (M) | 56.39 | 56.39 | 56.39 |
| Fair Value | $23.00 | $24.13 | $25.29 |
| Upside / Downside | 17.96% | 23.72% | 29.71% |
| 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% |