Definitive Analysis
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

Choice Hotels International, Inc. (CHH)

Company Dividend Discount ModelIndustry: Travel LodgingSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$179.92 - $446.38$269.39
Multi-Stage$127.83 - $139.78$133.70
Blended Fair Value$201.54
Current Price$106.91
Upside88.51%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS2.91%2.46%1.181.201.120.530.541.021.041.040.980.96
YoY Growth---1.70%7.45%109.81%-0.91%-47.44%-1.29%0.13%5.35%2.14%3.87%
Dividend Yield--0.89%0.97%0.95%0.38%0.50%1.67%1.32%1.29%1.57%1.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)382.07
(-) Cash Dividends Paid (M)53.20
(=) Cash Retained (M)328.87
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)76.4147.7628.66
Cash Retained (M)328.87328.87328.87
(-) Cash Required (M)-76.41-47.76-28.66
(=) Excess Retained (M)252.45281.11300.21
(/) Shares Outstanding (M)46.9646.9646.96
(=) Excess Retained per Share5.385.996.39
LTM Dividend per Share1.131.131.13
(+) Excess Retained per Share5.385.996.39
(=) Adjusted Dividend6.517.127.53
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate5.29%6.29%7.29%
Fair Value$179.92$269.39$446.38
Upside / Downside68.29%151.97%317.53%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)382.07406.10431.64458.78487.64518.31533.86
Payout Ratio13.93%29.14%44.36%59.57%74.79%90.00%92.50%
Projected Dividends (M)53.20118.34191.45273.30364.68466.48493.82

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate5.29%6.29%7.29%
Year 1 PV (M)107.45108.47109.49
Year 2 PV (M)157.84160.85163.89
Year 3 PV (M)204.58210.47216.46
Year 4 PV (M)247.87257.42267.25
Year 5 PV (M)287.88301.82316.29
PV of Terminal Value (M)4,997.675,239.555,490.71
Equity Value (M)6,003.306,278.586,564.09
Shares Outstanding (M)46.9646.9646.96
Fair Value$127.83$133.70$139.78
Upside / Downside19.57%25.05%30.74%

High-Yield Dividend Screener

« Prev Page 6 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
FFord Motor Company5.53%$0.7463.45%
LCNBLCNB Corp.5.48%$0.8953.03%
PPBIPacific Premier Bancorp, Inc.5.48%$1.3492.42%
VGRVector Group Ltd.5.48%$0.8263.35%
DLXDeluxe Corporation5.43%$1.2166.43%
BAFNBayFirst Financial Corp.5.41%$0.4321.50%
IPGThe Interpublic Group of Companies, Inc.5.41%$1.3388.72%
PEBOPeoples Bancorp Inc.5.39%$1.6256.40%
OKEONEOK, Inc.5.38%$4.0075.29%
BUSEFirst Busey Corporation5.37%$1.2875.92%
OASOasis Petroleum Inc.5.37%$5.8765.40%
EIXEdison International5.36%$3.2639.45%
0R1X.LGeneral Mills, Inc.5.35%$2.4545.62%
FIBKFirst Interstate BancSystem, Inc.5.35%$1.8979.54%
FNCBFNCB Bancorp, Inc.5.33%$0.3651.41%
DHILDiamond Hill Investment Group, Inc.5.31%$9.0552.46%
SLRCSLR Investment Corp.5.31%$0.8249.67%
EPSNEpsilon Energy Ltd.5.30%$0.2491.92%
UVVUniversal Corporation5.28%$2.7862.64%
FLICThe First of Long Island Corporation5.27%$0.6386.64%
AUBAtlantic Union Bankshares Corporation5.22%$1.8576.04%
SAFESafehold Inc.5.20%$0.7145.17%
GAB-PGThe Gabelli Equity Trust Inc. PFD-G5.19%$1.0881.70%
HPQHP Inc.5.19%$1.1543.02%
SOISolaris Oilfield Infrastructure, Inc.5.18%$0.7025.64%
MBINOMerchants Bancorp5.17%$1.2924.09%
0JXQ.LMain Street Capital Corporation5.13%$3.1752.63%
EMNEastman Chemical Company5.12%$3.2954.36%
EMBCEmbecta Corp.5.10%$0.5936.96%
AMAntero Midstream Corporation5.09%$0.9193.18%
CZNCCitizens & Northern Corporation5.09%$1.0257.64%
FMNBFarmers National Banc Corp.5.09%$0.6846.83%
0J66.LHost Hotels & Resorts, Inc.5.08%$0.9084.69%
GLPIGaming and Leisure Properties, Inc.5.07%$2.2582.42%
PFISPeoples Financial Services Corp.5.07%$2.4446.22%
TBBAT&T Inc. 5.35% GLB NTS 665.07%$1.1436.88%
KFRCKforce Inc.5.02%$1.5768.10%
TTPTortoise Pipeline & Energy Fund, Inc.5.02%$2.3920.11%
STAR-PGiStar Inc.4.94%$1.2434.23%
PFSProvident Financial Services, Inc.4.93%$0.9761.13%
UBFOUnited Security Bancshares4.92%$0.4873.45%
DDTDillards Capital Trust I CAP SECS 7.5%4.90%$1.293.46%
SGUStar Group, L.P.4.89%$0.5836.90%
AGRAvangrid, Inc.4.88%$1.7660.70%
KMBKimberly-Clark Corporation4.88%$4.9583.80%
OCFCOceanFirst Financial Corp.4.86%$0.8761.98%
0I0J.LThe Clorox Company4.85%$4.8976.11%
FNLCThe First Bancorp, Inc.4.83%$1.2845.40%
RILYZB. Riley Financial, Inc. 5.25% Senior Notes due 20284.83%$0.5856.91%
BSETBassett Furniture Industries, Incorporated4.82%$0.8089.43%