ADTRAN Holdings, Inc. (ADTN) Two-Stage Dividend Discount Model - Discounting Cash Flows
ADTRAN Holdings, Inc.
ADTN (NASDAQ)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Two-Stage Dividend Discount Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, calculated using [Sum of Discounted Dividends], followed by a period of stable growth, calculated using [Discounted Terminal Value].

Read more: GitHub Documentation

Interactive Assumptions

Results

Sum of discounted dividends 9.32 USD
Discounted terminal value -52.52 USD
Terminal value -84.19 USD
Dividend in stable phase -4.76 USD
EPS in stable phase -3.89 USD
Average historical Dividend Growth Rate
Average historical Payout Ratio -65.7%
Average historical Return on Equity -18.94%

Historical and Projected Dividends

In USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Earnings Per Share -5.71 -1.78 -3.73 -3.73 -3.73 -3.73 -3.73
Dividend per Share
0.36 2.45 2.45 2.45 2.45 2.45
Dividend Growth Rate
0% 0% 0% 0%
Discounted Dividend
0.36 2.23 2.03 1.85 1.68 1.53

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income -78.2 -137.7 -450.9 -267.7 -2.04 -8.63 2.38 -54.02 -19.34 23.83 35.23 18.65
Equity 441.4 139.3 134.4 593.8 974 357.1 372.9 379.4 446.3 498.2 479.5 480.2
Return on Equity -18.94% -102.4% -75.93% -27.48% -0.57% -2.31% 0.627% -12.1% -3.88% 4.97% 7.34% 3.4%
Common Dividends 19.29 28.63
22.44 17.49 17.28 17.22 17.24 17.34 17.54 18.41
Payout Ratio -65.7% -20.22%
-1,200% -200% 727.3% -31.86% -90% 73.47% 50% 100%
Shares Outstanding 58.14 79.53 78.93 78.42 62.35 48.58 48 47.84 47.88 48.15 48.72 51.15
Reference Market Price 14.6 8.97 8.33 7.34 18.79 22.83 14.77 9.89 10.74 19.35 22.35 17.22
EPS -1.0 -1.78 -5.71 -3.41 -0.03 -0.18 0.05 -1.13 -0.4 0.49 0.72 0.36
Dividend per Share 0.36 0.36
0.36 0.36 0.36 0.36 0.36 0.36 0.36 0.36
Dividend Growth Rate
0% 0% 0% 0% 0% 0% 0% 0%
Dividend Yield 2.5% 4.01%
1.92% 1.58% 2.44% 3.64% 3.35% 1.86% 1.61% 2.09%
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us