Loading...
Definitive Analysis

Asset Classes

Financial Statements

Fundamentals

Miscellaneous

Industry

Sector

Start 7 Day Free Trial View Pricing Plans
🔒 You’re viewing a full-feature preview (NVDA only).
Unlock access to 49,000+ stocks, sectors, and industries with your 7-day free trial

Middlesex Water Company

ID: MSEX SECTOR: Utilities INDUSTRY: Regulated Water
51.31
+0.68 (1.34%)
Ref: 2026-04-17
Export Data CSV EXCEL JSON PDF

Dividend Discount Models Snapshot

ModelRangeSelected
Stable Growth DDM $93.59 - $228.60 $136.92
Multi-Stage DDM $34.45 - $37.66 $36.02
Blended Fair Value $86.47
Stock Price$55.56

Dividend History (Last 10 Years)

Metric 2025202420232022202120202019201820172016
DPS 1.3731.3101.2641.1821.1071.0410.9680.9110.8580.809
YoY % 4.77%3.66%6.98%6.74%6.33%7.52%6.26%6.21%6.13%3.99%
Yield 2.47%2.36%2.28%2.13%1.99%1.87%1.74%1.64%1.54%1.46%

CAGRValue
5 Year5.69%
10 Year5.85%

Discounted Dividend Model - Stable Growth

MetricRangeSelected
LT Growth 5.33% to 7.33% 6.33%
WACC9.00%9.00%
Fair Value $93.59 - $228.60 $136.92

Calculation Details (Millions)

MetricLOWBASEHIGH
Required Retention Ratio 20.0% 12.5% 7.5%
(*) Adjusted Net Income 42.82 42.82 42.82
(=) Cash Required 8.56 5.35 3.21
(=) Excess Retained per Share 1.89 2.06 2.18
LTM Dividend per Share 1.373 1.373 1.373
(=) Adjusted Dividend 3.260 3.437 3.555

Multi-Stage Projections (BASE Case - Millions)

MetricTTMYear 1Year 2Year 3Year 4Year 5
Net Income 42.82 45.5348.4251.4854.7458.21
Projected Dividends 24.92 11.3819.8529.3439.9652.39

Multi-Stage Valuation (Millions)

Present ValuesLOWBASEHIGH
Year 1 PV 10.80 10.90 11.01
Year 2 PV 17.12 17.44 17.77
Year 3 PV 23.00 23.66 24.33
Year 4 PV 28.46 29.56 30.68
Year 5 PV 33.91 35.55 37.25
TV PV 512.11 536.89 562.62
Equity Value 625.39 653.99 683.66
Fair Value $34.45 $36.02 $37.66

Top Dividend Stocks

US Market Global Market
« 1 »
TickerCompany NameYield %DPSPayout %
ARDC ARDC 19.91% $2.65 77.10%
JGH JGH 19.71% $2.48 70.08%
BSL BSL 19.66% $2.65 95.83%
RGT RGT 19.58% $2.56 37.89%
AIKI AIKI 19.55% $0.70 10.85%
PFN PFN 19.43% $1.46 72.85%
JLS JLS 19.40% $3.53 84.31%
ACV ACV 19.28% $5.07 72.66%
BGB BGB 19.19% $2.26 86.72%
PHK PHK 19.11% $0.93 86.61%
DTW DTW 19.03% $4.08 87.19%
EMD EMD 18.84% $2.03 78.17%
SR-PA SR-PA 18.76% $4.54 98.60%
SRV SRV 18.74% $7.53 66.75%
CIK CIK 18.41% $0.52 82.82%
DHY DHY 18.39% $0.37 88.67%
MNR MNR 18.30% $2.06 89.28%
PFL PFL 18.22% $1.54 84.57%
EAD EAD 18.08% $1.23 52.27%
SPE SPE 18.03% $2.66 44.19%
AIF AIF 17.93% $2.66 60.44%
GAB GAB 17.77% $1.08 81.70%
HPF HPF 17.73% $2.86 78.50%
MPV MPV 17.65% $2.93 95.78%
GBAB GBAB 17.43% $2.59 74.37%
TEI TEI 17.42% $1.14 64.65%
ISD ISD 17.40% $2.52 96.64%
HIX HIX 17.39% $0.73 96.11%
NXG NXG 17.31% $8.79 83.58%
HPI HPI 17.11% $2.79 76.40%
RCS RCS 17.08% $1.00 75.51%
DUKB DUKB 16.95% $4.19 65.28%
FGB FGB 16.75% $0.70 50.91%
RQI RQI 16.75% $1.92 87.08%
FPF FPF 16.57% $3.09 70.83%
EVV EVV 16.43% $1.63 64.70%
AIZN AIZN 16.41% $3.22 19.47%
NML NML 16.37% $1.40 40.22%
PGP PGP 16.31% $1.50 60.66%
CHW CHW 16.07% $1.20 66.54%
BGY BGY 15.99% $0.94 99.21%
GABBX GABBX 15.98% $2.85 40.22%
BDJ BDJ 15.90% $1.49 72.30%
DSL DSL 15.85% $1.78 54.50%
PDT PDT 15.76% $2.01 62.66%
TSQ TSQ 15.55% $0.79 70.58%
EOD EOD 15.39% $0.90 52.51%
LGI LGI 15.37% $2.68 82.52%
BSTZ BSTZ 15.35% $3.54 65.39%
FPI FPI 15.34% $1.48 93.00%