Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

RenaissanceRe Holdings Ltd. (RNR)

Company Dividend Discount ModelIndustry: Insurance - ReinsuranceSector: Financial Services

Valuation Snapshot

Stable Growth$5,945.96 - $7,005.35$6,565.04
Multi-Stage$1,711.12 - $1,876.81$1,792.42
Blended Fair Value$4,178.73
Current Price$253.93
Upside1,545.62%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS6.37%5.82%1.641.531.321.381.391.211.071.041.051.10
YoY Growth--7.64%16.14%-4.65%-0.97%15.37%12.35%2.86%-0.41%-4.42%17.54%
Dividend Yield--0.69%0.65%0.66%0.87%0.87%0.81%0.74%0.75%0.73%0.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,732.19
(-) Cash Dividends Paid (M)77.22
(=) Cash Retained (M)1,654.97
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)346.44216.52129.91
Cash Retained (M)1,654.971,654.971,654.97
(-) Cash Required (M)-346.44-216.52-129.91
(=) Excess Retained (M)1,308.531,438.451,525.06
(/) Shares Outstanding (M)49.1849.1849.18
(=) Excess Retained per Share26.6129.2531.01
LTM Dividend per Share1.571.571.57
(+) Excess Retained per Share26.6129.2531.01
(=) Adjusted Dividend28.1830.8232.58
WACC / Discount Rate5.12%5.12%5.12%
Growth Rate5.50%6.50%7.50%
Fair Value$5,945.96$6,565.04$7,005.35
Upside / Downside2,241.58%2,485.37%2,658.77%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,732.191,844.791,964.702,092.402,228.412,373.252,444.45
Payout Ratio4.46%21.57%38.67%55.78%72.89%90.00%92.50%
Projected Dividends (M)77.22397.85759.841,167.211,624.322,135.932,261.12

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.12%5.12%5.12%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)374.92378.47382.03
Year 2 PV (M)674.77687.62700.60
Year 3 PV (M)976.781,004.821,033.39
Year 4 PV (M)1,280.961,330.231,380.89
Year 5 PV (M)1,587.331,664.001,743.60
PV of Terminal Value (M)79,249.9583,077.7687,052.06
Equity Value (M)84,144.7288,142.9092,292.57
Shares Outstanding (M)49.1849.1849.18
Fair Value$1,711.12$1,792.42$1,876.81
Upside / Downside573.85%605.87%639.11%

High-Yield Dividend Screener

« Prev Page 5 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PFEPfizer Inc.6.75%$1.7098.83%
COGCabot Oil & Gas Corporation6.71%$1.4952.20%
VZVerizon Communications Inc.6.66%$2.7057.56%
ACAssociated Capital Group, Inc.6.63%$2.2186.94%
VACMarriott Vacations Worldwide Corporation6.62%$3.9078.61%
SSTKShutterstock, Inc.6.61%$1.2475.34%
EPDEnterprise Products Partners L.P.6.60%$2.1280.06%
SXCSunCoke Energy, Inc.6.57%$0.4863.44%
DINDine Brands Global, Inc.6.56%$2.1890.98%
CBLCBL & Associates Properties, Inc.6.54%$2.4261.13%
CRICarter's, Inc.6.47%$2.1585.39%
KYNKayne Anderson Energy Infrastructure Fund, Inc.6.47%$0.8035.36%
SMMCXWestern Asset Managed Municipals Fund Class C6.45%$0.9671.65%
HESMHess Midstream LP6.39%$2.2187.39%
WRB-PFW.R. Berkley Corporation 5.10%6.38%$1.2726.69%
RMTRoyce Micro-Cap Trust, Inc.6.37%$0.6732.29%
PNFPIMCO New York Municipal Income Fund6.30%$0.4854.92%
ENREnergizer Holdings, Inc.6.29%$1.2536.44%
UPSUnited Parcel Service, Inc.6.29%$6.3598.06%
NWBINorthwest Bancshares, Inc.6.27%$0.7593.81%
UIHCUnited Insurance Holdings Corp.6.27%$0.485.99%
TROWT. Rowe Price Group, Inc.6.24%$6.5369.41%
JRSHJerash Holdings (US), Inc.6.20%$0.190.52%
MUABlackRock MuniAssets Fund, Inc.6.14%$0.6673.39%
VKIInvesco Advantage Municipal Income Trust II6.11%$0.5676.68%
GL-PDGlobe Life Inc. 4.25% Junior Su6.10%$1.037.35%
CLNYColony Capital, Inc.6.07%$0.5213.43%
OMFOneMain Holdings, Inc.6.07%$4.2071.06%
VICIVICI Properties Inc.6.07%$1.7165.54%
IMMRImmersion Corporation6.06%$0.3914.22%
KRNYKearny Financial Corp.5.99%$0.4493.99%
DMFBNY Mellon Municipal Income, Inc.5.97%$0.4129.64%
UNBUnion Bankshares, Inc.5.96%$1.4157.02%
ARTMXArtisan Mid Cap Fund Inv Shs5.91%$1.9591.77%
SABASaba Capital Income & Opportunities Fund II5.87%$0.4924.55%
BRDBeard Energy Transition Acquisition Corp.5.86%$0.6395.51%
ETRNEquitrans Midstream Corporation5.81%$0.7269.91%
EHLDVEuroholdings Ltd5.80%$0.285.02%
REPXRiley Exploration Permian, Inc.5.80%$1.5438.01%
AIIAmerican Integrity Insurance Group, Inc.5.79%$1.1726.25%
VRTSVirtus Investment Partners, Inc.5.75%$9.3547.12%
CXHMFS Investment Grade Municipal Trust5.74%$0.4680.40%
GESGuess', Inc.5.72%$0.9661.52%
KRCKilroy Realty Corporation5.71%$2.1779.80%
WRB-PEW. R. Berkley Corporation 5.70% SB DB 20585.68%$1.2726.69%
LEOBNY Mellon Strategic Municipals, Inc.5.66%$0.3637.22%
WLYBJohn Wiley & Sons, Inc.5.64%$1.7692.90%
KMPBKemper Corporation 5.875% Fixed5.60%$1.3132.45%
CBTXCBTX, Inc.5.56%$1.6354.55%
0HST.LCampbell Soup Company5.53%$1.5580.10%