DDM Analysis: RNR

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
Upside	1,545.62%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.37%	5.82%	1.64	1.53	1.32	1.38	1.39	1.21	1.07	1.04	1.05	1.10
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

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	346.44	216.52	129.91
Cash Retained (M)	1,654.97	1,654.97	1,654.97
(-) Cash Required (M)	-346.44	-216.52	-129.91
(=) Excess Retained (M)	1,308.53	1,438.45	1,525.06
(/) Shares Outstanding (M)	49.18	49.18	49.18
(=) Excess Retained per Share	26.61	29.25	31.01
LTM Dividend per Share	1.57	1.57	1.57
(+) Excess Retained per Share	26.61	29.25	31.01
(=) Adjusted Dividend	28.18	30.82	32.58
WACC / Discount Rate	5.12%	5.12%	5.12%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$5,945.96	$6,565.04	$7,005.35
Upside / Downside	2,241.58%	2,485.37%	2,658.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,732.19	1,844.79	1,964.70	2,092.40	2,228.41	2,373.25	2,444.45
Payout Ratio	4.46%	21.57%	38.67%	55.78%	72.89%	90.00%	92.50%
Projected Dividends (M)	77.22	397.85	759.84	1,167.21	1,624.32	2,135.93	2,261.12

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.12%	5.12%	5.12%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	374.92	378.47	382.03
Year 2 PV (M)	674.77	687.62	700.60
Year 3 PV (M)	976.78	1,004.82	1,033.39
Year 4 PV (M)	1,280.96	1,330.23	1,380.89
Year 5 PV (M)	1,587.33	1,664.00	1,743.60
PV of Terminal Value (M)	79,249.95	83,077.76	87,052.06
Equity Value (M)	84,144.72	88,142.90	92,292.57
Shares Outstanding (M)	49.18	49.18	49.18
Fair Value	$1,711.12	$1,792.42	$1,876.81
Upside / Downside	573.85%	605.87%	639.11%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

RenaissanceRe Holdings Ltd. (RNR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener