Definitive Analysis
| Stable Growth | $11.87 - $18.79 | $15.03 |
| Multi-Stage | $29.40 - $32.45 | $30.90 |
| Blended Fair Value | $22.96 | |
| Current Price | $10.54 | |
| Upside | 117.87% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 0.00% | 0.00% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| YoY Growth | - | - | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dividend Yield | - | - | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Income To Common (M) | 38.51 |
| (-) Cash Dividends Paid (M) | 0.51 |
| (=) Cash Retained (M) | 38.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 7.70 | 4.81 | 2.89 |
| Cash Retained (M) | 38.00 | 38.00 | 38.00 |
| (-) Cash Required (M) | -7.70 | -4.81 | -2.89 |
| (=) Excess Retained (M) | 30.30 | 33.18 | 35.11 |
| (/) Shares Outstanding (M) | 32.34 | 32.34 | 32.34 |
| (=) Excess Retained per Share | 0.94 | 1.03 | 1.09 |
| LTM Dividend per Share | 0.02 | 0.02 | 0.02 |
| (+) Excess Retained per Share | 0.94 | 1.03 | 1.09 |
| (=) Adjusted Dividend | 0.95 | 1.04 | 1.10 |
| WACC / Discount Rate | 5.86% | 5.86% | 5.86% |
| Growth Rate | -2.00% | -1.00% | 0.00% |
| Fair Value | $11.87 | $15.03 | $18.79 |
| Upside / Downside | 12.64% | 42.60% | 78.24% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 38.51 | 38.12 | 37.74 | 37.37 | 36.99 | 36.62 | 37.72 |
| Payout Ratio | 1.33% | 19.06% | 36.80% | 54.53% | 72.27% | 90.00% | 92.50% |
| Projected Dividends (M) | 0.51 | 7.27 | 13.89 | 20.38 | 26.73 | 32.96 | 34.89 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 5.86% | 5.86% | 5.86% |
| Growth Rate | -2.00% | -1.00% | 0.00% |
| Year 1 PV (M) | 6.80 | 6.87 | 6.93 |
| Year 2 PV (M) | 12.14 | 12.39 | 12.64 |
| Year 3 PV (M) | 16.66 | 17.18 | 17.70 |
| Year 4 PV (M) | 20.44 | 21.29 | 22.16 |
| Year 5 PV (M) | 23.56 | 24.79 | 26.07 |
| PV of Terminal Value (M) | 871.45 | 916.83 | 964.08 |
| Equity Value (M) | 951.05 | 999.34 | 1,049.59 |
| Shares Outstanding (M) | 32.34 | 32.34 | 32.34 |
| Fair Value | $29.40 | $30.90 | $32.45 |
| Upside / Downside | 178.98% | 193.14% | 207.88% |
| 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% |