Definitive Analysis
| Stable Growth | $975,121.43 - $3,148,945.38 | $2,951,022.98 |
| Multi-Stage | $416,366.91 - $455,632.32 | $435,639.48 |
| Blended Fair Value | $1,693,331.23 | |
| Current Price | $121,000.00 | |
| Upside | 1,299.45% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 9.65% | 7.21% | 5,222.13 | 4,452.79 | 4,135.82 | 4,645.30 | 2,915.07 | 3,293.90 | 3,721.59 | 3,253.91 | 2,962.53 | 2,931.51 |
| YoY Growth | - | - | 17.28% | 7.66% | -10.97% | 59.35% | -11.50% | -11.49% | 14.37% | 9.84% | 1.06% | 12.61% |
| Dividend Yield | - | - | 4.32% | 6.25% | 7.43% | 8.42% | 4.48% | 7.73% | 6.20% | 5.74% | 5.39% | 5.87% |
| Net Income To Common (M) | 126,844.51 |
| (-) Cash Dividends Paid (M) | 41,845.40 |
| (=) Cash Retained (M) | 84,999.11 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 25,368.90 | 15,855.56 | 9,513.34 |
| Cash Retained (M) | 84,999.11 | 84,999.11 | 84,999.11 |
| (-) Cash Required (M) | -25,368.90 | -15,855.56 | -9,513.34 |
| (=) Excess Retained (M) | 59,630.21 | 69,143.55 | 75,485.77 |
| (/) Shares Outstanding (M) | 8.01 | 8.01 | 8.01 |
| (=) Excess Retained per Share | 7,443.54 | 8,631.08 | 9,422.77 |
| LTM Dividend per Share | 5,223.49 | 5,223.49 | 5,223.49 |
| (+) Excess Retained per Share | 7,443.54 | 8,631.08 | 9,422.77 |
| (=) Adjusted Dividend | 12,667.03 | 13,854.57 | 14,646.26 |
| WACC / Discount Rate | 6.87% | 6.87% | 6.87% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $975,121.43 | $2,951,022.98 | $3,148,945.38 |
| Upside / Downside | 705.89% | 2,338.86% | 2,502.43% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 126,844.51 | 135,089.40 | 143,870.21 | 153,221.78 | 163,181.19 | 173,787.97 | 179,001.61 |
| Payout Ratio | 32.99% | 44.39% | 55.79% | 67.20% | 78.60% | 90.00% | 92.50% |
| Projected Dividends (M) | 41,845.40 | 59,968.37 | 80,270.53 | 102,958.61 | 128,257.00 | 156,409.17 | 165,576.49 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.87% | 6.87% | 6.87% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 55,586.25 | 56,113.13 | 56,640.02 |
| Year 2 PV (M) | 68,967.81 | 70,281.45 | 71,607.49 |
| Year 3 PV (M) | 81,997.03 | 84,350.87 | 86,749.33 |
| Year 4 PV (M) | 94,680.74 | 98,321.89 | 102,067.07 |
| Year 5 PV (M) | 107,025.66 | 112,195.04 | 117,562.27 |
| PV of Terminal Value (M) | 2,927,257.83 | 3,068,645.48 | 3,215,444.36 |
| Equity Value (M) | 3,335,515.32 | 3,489,907.87 | 3,650,070.54 |
| Shares Outstanding (M) | 8.01 | 8.01 | 8.01 |
| Fair Value | $416,366.91 | $435,639.48 | $455,632.32 |
| Upside / Downside | 244.10% | 260.03% | 276.56% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| SAH | Sonic Automotive, Inc. | 2.13% | $1.31 | 35.28% |
| AIG-PA | American International Group, Inc. | 2.12% | $1.69 | 30.01% |
| LANC | Lancaster Colony Corporation | 2.11% | $3.82 | 61.80% |
| TDAC | Translational Development Acquisition Corp. | 2.10% | $0.22 | 79.86% |
| FAST | Fastenal Company | 2.09% | $0.85 | 79.50% |
| FDUS | Fidus Investment Corporation | 2.09% | $0.41 | 17.86% |
| IBOC | International Bancshares Corporation | 2.09% | $1.40 | 20.70% |
| SMRSX | ALPS/Smith Short Duration Bond Investor | 2.09% | $0.22 | 98.81% |
| SSSS | SuRo Capital Corp. | 2.09% | $0.20 | 8.46% |
| MLR | Miller Industries, Inc. | 2.08% | $0.78 | 30.00% |
| OACC | Oaktree Acquisition Corp. III Life Sciences | 2.08% | $0.22 | 61.74% |
| FCCO | First Community Corporation | 2.07% | $0.60 | 25.08% |
| GNTX | Gentex Corporation | 2.07% | $0.49 | 28.42% |
| OACCU | Oaktree Acquisition Corp. III Life Sciences Unit | 2.07% | $0.22 | 61.74% |
| DLB | Dolby Laboratories, Inc. | 2.06% | $1.31 | 49.64% |
| APOG | Apogee Enterprises, Inc. | 2.05% | $0.77 | 37.24% |
| CAKE | The Cheesecake Factory Incorporated | 2.05% | $1.08 | 32.74% |
| EWBC | East West Bancorp, Inc. | 2.05% | $2.36 | 25.97% |
| ALF | Centurion Acquisition Corp. | 2.04% | $0.22 | 51.38% |
| ATO | Atmos Energy Corporation | 2.04% | $3.45 | 46.19% |
| OVLY | Oak Valley Bancorp | 2.04% | $0.61 | 29.73% |
| 0HYE.L | Cincinnati Financial Corporation | 2.03% | $3.28 | 24.36% |
| AOS | A. O. Smith Corporation | 2.03% | $1.39 | 36.68% |
| ACT | Enact Holdings, Inc. | 2.02% | $0.80 | 18.03% |
| ARKO | Arko Corp. | 2.02% | $0.09 | 55.86% |
| KFY | Korn Ferry | 2.02% | $1.34 | 26.97% |
| 0H68.L | Aflac Incorporated | 2.01% | $2.20 | 28.14% |
| LEN | Lennar Corporation | 2.01% | $2.10 | 25.46% |
| AVY | Avery Dennison Corporation | 2.00% | $3.66 | 41.17% |
| RHLD | Resolute Holdings Management, Inc. | 2.00% | $3.74 | 22.61% |
| ALFUU | Centurion Acquisition Corp. Unit | 1.99% | $0.22 | 51.38% |
| GNTY | Guaranty Bancshares, Inc. | 1.99% | $0.97 | 30.69% |
| NC | NACCO Industries, Inc. | 1.99% | $0.95 | 24.54% |
| QCOM | QUALCOMM Incorporated | 1.99% | $3.44 | 68.67% |
| THG | The Hanover Insurance Group, Inc. | 1.98% | $3.55 | 20.46% |
| CNMD | CONMED Corporation | 1.97% | $0.80 | 38.60% |
| FBIN | Fortune Brands Innovations, Inc. | 1.97% | $1.00 | 36.69% |
| FEIM | Frequency Electronics, Inc. | 1.97% | $1.00 | 46.25% |
| RPM | RPM International Inc. | 1.97% | $2.04 | 37.93% |
| BNJ | Brookfield Finance Inc. 4.50% P | 1.96% | $0.30 | 70.51% |
| MTG | MGIC Investment Corporation | 1.96% | $0.57 | 17.51% |
| CCS | Century Communities, Inc. | 1.95% | $1.15 | 16.06% |
| 0K6F.L | NetApp, Inc. | 1.94% | $2.07 | 35.51% |
| BLK | BlackRock, Inc. | 1.94% | $21.00 | 53.94% |
| FNB-PE | F.N.B. Corporation | 1.94% | $0.48 | 34.55% |
| 0L4F.L | Sealed Air Corporation | 1.93% | $0.80 | 30.13% |
| AEO | American Eagle Outfitters, Inc. | 1.93% | $0.51 | 42.14% |
| SLGN | Silgan Holdings Inc. | 1.93% | $0.80 | 26.98% |
| FSFG | First Savings Financial Group, Inc. | 1.92% | $0.61 | 23.93% |
| GEN | Gen Digital Inc. | 1.92% | $0.50 | 54.91% |