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

Mack-Cali Realty Corporation (CLI)

Company Dividend Discount ModelIndustry: REIT - OfficeSector: Real Estate

Valuation Snapshot

Stable Growth$3.54 - $4.52$4.07
Multi-Stage$7.31 - $8.15$7.72
Blended Fair Value$5.89
Current Price$18.35
Upside-67.89%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202020192018201720162015201420132012
DPS-16.72%-18.16%0.240.591.010.920.760.590.590.881.471.76
YoY Growth---60.27%-40.99%9.10%20.80%29.62%0.09%-33.22%-39.89%-16.93%0.79%
Dividend Yield--1.29%3.84%6.61%4.18%4.57%2.19%2.50%4.57%7.05%6.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)154.48
(-) Cash Dividends Paid (M)33.54
(=) Cash Retained (M)120.94
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)30.9019.3111.59
Cash Retained (M)120.94120.94120.94
(-) Cash Required (M)-30.90-19.31-11.59
(=) Excess Retained (M)90.05101.63109.35
(/) Shares Outstanding (M)101.96101.96101.96
(=) Excess Retained per Share0.881.001.07
LTM Dividend per Share0.330.330.33
(+) Excess Retained per Share0.881.001.07
(=) Adjusted Dividend1.211.331.40
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate-18.72%-17.72%-16.72%
Fair Value$3.54$4.07$4.52
Upside / Downside-80.70%-77.83%-75.36%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)154.48127.10104.5886.0570.8058.2560.00
Payout Ratio21.71%35.37%49.03%62.68%76.34%90.00%92.50%
Projected Dividends (M)33.5444.9551.2753.9454.0552.4355.50

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate-18.72%-17.72%-16.72%
Year 1 PV (M)40.7041.2041.70
Year 2 PV (M)42.0443.0844.13
Year 3 PV (M)40.0441.5443.07
Year 4 PV (M)36.3338.1540.04
Year 5 PV (M)31.9133.9236.03
PV of Terminal Value (M)553.97588.89625.56
Equity Value (M)744.99786.79830.54
Shares Outstanding (M)101.96101.96101.96
Fair Value$7.31$7.72$8.15
Upside / Downside-60.18%-57.95%-55.61%

High-Yield Dividend Screener

« Prev Page 8 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ACICAmerican Coastal Insurance Corporation4.24%$0.4828.28%
NCDLNuveen Churchill Direct Lending Corp.4.24%$0.5730.88%
ESEversource Energy4.23%$2.8879.84%
ISBCInvestors Bancorp, Inc.4.21%$0.5844.24%
KMIKinder Morgan, Inc.4.21%$1.1795.05%
PWODPenns Woods Bancorp, Inc.4.17%$1.2545.44%
DDSDillard's, Inc.4.16%$26.5071.17%
RLIRLI Corp.4.16%$2.6067.96%
TFCTruist Financial Corporation4.16%$2.0753.19%
RMBIRichmond Mutual Bancorporation, Inc.4.15%$0.5854.33%
PRPermian Resources Corporation4.14%$0.6052.90%
RILYTB. Riley Financial, Inc. 6.00% Senior Notes Due 20284.13%$0.5856.91%
DGICADonegal Group Inc.4.12%$0.8028.85%
AUBNAuburn National Bancorporation, Inc.4.11%$1.0876.62%
FHBFirst Hawaiian, Inc.4.11%$1.0650.97%
PORPortland General Electric Company4.09%$1.9872.28%
NEWTLNewtek Business Services Corp.4.08%$1.0244.14%
NEWTGNewtekOne, Inc. 8.50% Fixed Rate Senior Notes due 20294.06%$1.0244.14%
NEWTZNewtek Business Services Corp. 5.50% Notes Due 20264.05%$1.0244.14%
LKQLKQ Corporation4.04%$1.2144.76%
NWENorthwestern Energy Group Inc4.04%$2.6274.07%
PXDPioneer Natural Resources Company4.00%$10.8054.25%
HAFCHanmi Financial Corporation3.99%$1.0744.22%
KSSKohl's Corporation3.99%$0.8550.52%
APAAPA Corporation3.98%$1.0124.12%
NWNNorthwest Natural Holding Company3.98%$1.8676.25%
HFWAHeritage Financial Corporation3.97%$0.9456.54%
WSBCWesBanco, Inc.3.97%$1.3265.39%
FULTFulton Financial Corporation3.96%$0.7739.22%
REYNReynolds Consumer Products Inc.3.96%$0.9163.16%
MSMMSC Industrial Direct Co., Inc.3.95%$3.3995.14%
RF-PFRegions Financial Corporation3.95%$1.0141.98%
NEWTINewtekOne, Inc. 8.00% Fixed Rate Senior Notes due 20283.94%$0.9942.24%
BOHBank of Hawaii Corporation3.93%$2.6958.42%
DCOMDime Community Bancshares, Inc.3.93%$1.1786.59%
OGEOGE Energy Corp.3.93%$1.6967.72%
ASIEXMultisector Income Fund - Investor Class3.92%$0.3596.64%
ESSEssex Property Trust, Inc.3.90%$10.0376.31%
WABCWestamerica Bancorporation3.90%$1.8639.32%
NJRNew Jersey Resources Corporation3.88%$1.7853.65%
XHRXenia Hotels & Resorts, Inc.3.88%$0.5693.99%
ARTNAArtesian Resources Corporation3.87%$1.2255.68%
FFBCFirst Financial Bancorp.3.87%$0.9738.17%
PNWPinnacle West Capital Corporation3.87%$3.4169.92%
UEUrban Edge Properties3.87%$0.7482.23%
NECBNortheast Community Bancorp, Inc.3.86%$0.8827.20%
SCSCXTouchstone Large Cap Focused Fund Class C3.86%$2.8037.43%
BBWIBath & Body Works, Inc.3.85%$0.8024.18%
BHBBar Harbor Bankshares3.85%$1.2054.11%
UGIUGI Corporation3.85%$1.4547.35%