Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Franco-Nevada Corporation (FNV)

Company Dividend Discount ModelIndustry: GoldSector: Basic Materials

Valuation Snapshot

Stable Growth$57.53 - $94.91$74.11
Multi-Stage$47.35 - $51.57$49.42
Blended Fair Value$61.77
Current Price$222.91
Upside-72.29%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS11.89%10.33%1.261.211.020.930.800.720.710.650.610.49
YoY Growth--4.03%17.91%10.02%15.95%12.08%1.54%8.19%6.52%25.50%3.75%
Dividend Yield--0.80%1.00%0.70%0.58%0.64%0.72%0.95%0.95%0.93%0.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)919.80
(-) Cash Dividends Paid (M)266.60
(=) Cash Retained (M)653.20
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)183.96114.9868.99
Cash Retained (M)653.20653.20653.20
(-) Cash Required (M)-183.96-114.98-68.99
(=) Excess Retained (M)469.24538.23584.22
(/) Shares Outstanding (M)192.86192.86192.86
(=) Excess Retained per Share2.432.793.03
LTM Dividend per Share1.381.381.38
(+) Excess Retained per Share2.432.793.03
(=) Adjusted Dividend3.824.174.41
WACC / Discount Rate12.50%12.50%12.50%
Growth Rate5.50%6.50%7.50%
Fair Value$57.53$74.11$94.91
Upside / Downside-74.19%-66.75%-57.42%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)919.80979.591,043.261,111.071,183.291,260.211,298.01
Payout Ratio28.98%41.19%53.39%65.59%77.80%90.00%92.50%
Projected Dividends (M)266.60403.47557.00728.79920.561,134.191,200.66

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate12.50%12.50%12.50%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)355.28358.65362.02
Year 2 PV (M)431.90440.13448.43
Year 3 PV (M)497.61511.90526.45
Year 4 PV (M)553.48574.77596.66
Year 5 PV (M)600.48629.48659.59
PV of Terminal Value (M)6,693.457,016.747,352.41
Equity Value (M)9,132.209,531.669,945.57
Shares Outstanding (M)192.86192.86192.86
Fair Value$47.35$49.42$51.57
Upside / Downside-78.76%-77.83%-76.87%

High-Yield Dividend Screener

« Prev Page 4 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
EG7.IRFBD Holdings plc12.49%$1.9761.47%
WILCG. Willi-Food International Ltd.12.48%$3.5852.70%
9908.HKJiaXing Gas Group Co., Ltd.12.44%$1.0240.94%
MPMX.JKPT Mitra Pinasthika Mustika Tbk12.44%$120.0095.84%
0QL5.LCarlo Gavazzi Holding AG12.42%$20.0062.49%
GOZ.AXGrowthpoint Properties Australia12.40%$0.3016.37%
1999.HKMan Wah Holdings Limited12.39%$0.5757.62%
1285.HKJiashili Group Limited12.38%$0.1455.24%
600015.SSHua Xia Bank Co., Limited12.36%$0.8549.77%
BNP.DEBNP Paribas S.A.12.28%$10.0751.11%
0836.HKChina Resources Power Holdings Company Limited12.20%$2.1541.97%
BIS.AXBisalloy Steel Group Limited12.19%$0.5981.88%
KBS.BKKhonburi Sugar Public Company Limited12.17%$0.7056.34%
9300.SRAlwaha REIT Fund12.14%$1.1871.67%
2005.HKSSY Group Limited12.13%$0.3550.50%
BGI-UN.TOBrookfield Global Infrastructure Securities Income Fund12.09%$0.9646.13%
2003.HKVCREDIT Holdings Limited12.07%$0.3218.47%
1713.HKSichuan Energy Investment Development Co., Ltd.12.02%$0.2941.35%
NSI.ASNSI N.V.12.02%$2.3330.60%
RIO1.DERio Tinto Group12.02%$8.2864.54%
IGL.AXIVE Group Limited12.01%$0.3574.81%
0G5B.LSto SE & Co. KGaA12.00%$14.6483.41%
CDU.LSConduril - Engenharia, S.A.12.00%$1.8069.00%
2156.HKC&D Property Management Group Co. Limited11.98%$0.3354.74%
0057.HKChen Hsong Holdings Limited11.94%$0.1945.38%
BBSE3.SABB Seguridade Participações S.A.11.93%$4.2691.94%
SWUT.VISW Umwelttechnik Stoiser & Wolschner AG11.93%$3.7034.18%
0Q76.LCBo Territoria S.A.11.92%$0.4461.80%
ALCOF.PACofidur S.A.11.92%$34.8038.87%
0239.HKPak Fah Yeow International Limited11.87%$0.2852.60%
2356.HKDah Sing Banking Group Limited11.87%$1.2941.19%
3311.HKChina State Construction International Holdings Limited11.87%$1.1029.31%
ENGI.PAEngie S.A.11.87%$2.7376.93%
SENA.BKSena Development Public Company Limited11.86%$0.2074.93%
4348.SRAlkhabeer REIT Fund11.85%$0.6698.08%
AWZ.SIMulti-Chem Limited11.83%$0.4160.70%
0331.HKFSE Lifestyle Services Limited11.81%$0.6731.73%
SUL.AXSuper Retail Group Limited11.78%$1.8791.92%
2877.HKChina Shineway Pharmaceutical Group Limited11.77%$1.0139.47%
DSWLDeswell Industries, Inc.11.77%$0.4027.95%
0855.HKChina Water Affairs Group Limited11.75%$0.6256.78%
0659.HKCTF Services Limited11.70%$0.8876.18%
DRA.AXDRA Global Limited11.69%$0.2158.65%
GWA.AXGWA Group Limited11.68%$0.2995.40%
0968.HKXinyi Solar Holdings Limited11.67%$0.3670.18%
ENI-UN.TOEnergy Income Fund11.66%$0.2356.38%
TCF.AX360 Capital Mortgage REIT11.66%$0.6776.18%
3316.HKBinjiang Service Group Co. Ltd.11.65%$2.7669.09%
CC3.SIStarHub Ltd11.65%$0.1381.69%
TFG-R.BKThaifoods Group Public Company Limited11.65%$0.5242.58%