Definitive Analysis
| Stable Growth | $85,255.62 - $153,242.90 | $113,733.88 |
| Multi-Stage | $141,283.71 - $155,397.72 | $148,204.58 |
| Blended Fair Value | $130,969.23 | |
| Current Price | $21,150.00 | |
| Upside | 519.24% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -1.05% | -4.28% | 585.96 | 585.96 | 590.41 | 585.96 | 617.57 | 617.57 | 617.57 | 524.17 | 806.44 | 907.81 |
| YoY Growth | - | - | 0.00% | -0.75% | 0.76% | -5.12% | 0.00% | 0.00% | 17.82% | -35.00% | -11.17% | 0.00% |
| Dividend Yield | - | - | 2.68% | 3.28% | 3.61% | 3.57% | 3.16% | 5.77% | 2.46% | 2.87% | 3.75% | 3.95% |
| Net Income To Common (M) | 75,693.50 |
| (-) Cash Dividends Paid (M) | 8,407.68 |
| (=) Cash Retained (M) | 67,285.82 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 15,138.70 | 9,461.69 | 5,677.01 |
| Cash Retained (M) | 67,285.82 | 67,285.82 | 67,285.82 |
| (-) Cash Required (M) | -15,138.70 | -9,461.69 | -5,677.01 |
| (=) Excess Retained (M) | 52,147.12 | 57,824.14 | 61,608.81 |
| (/) Shares Outstanding (M) | 12.30 | 12.30 | 12.30 |
| (=) Excess Retained per Share | 4,240.04 | 4,701.63 | 5,009.36 |
| LTM Dividend per Share | 683.62 | 683.62 | 683.62 |
| (+) Excess Retained per Share | 4,240.04 | 4,701.63 | 5,009.36 |
| (=) Adjusted Dividend | 4,923.66 | 5,385.25 | 5,692.98 |
| WACC / Discount Rate | 6.50% | 6.50% | 6.50% |
| Growth Rate | 0.69% | 1.69% | 2.69% |
| Fair Value | $85,255.62 | $113,733.88 | $153,242.90 |
| Upside / Downside | 303.10% | 437.75% | 624.55% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 75,693.50 | 76,969.69 | 78,267.40 | 79,586.98 | 80,928.82 | 82,293.28 | 84,762.07 |
| Payout Ratio | 11.11% | 26.89% | 42.66% | 58.44% | 74.22% | 90.00% | 92.50% |
| Projected Dividends (M) | 8,407.68 | 20,694.09 | 33,392.41 | 46,513.03 | 60,066.59 | 74,063.95 | 78,404.92 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.50% | 6.50% | 6.50% |
| Growth Rate | 0.69% | 1.69% | 2.69% |
| Year 1 PV (M) | 19,239.84 | 19,430.92 | 19,622.01 |
| Year 2 PV (M) | 28,864.09 | 29,440.29 | 30,022.18 |
| Year 3 PV (M) | 37,380.06 | 38,504.92 | 39,652.12 |
| Year 4 PV (M) | 44,880.06 | 46,689.77 | 48,553.66 |
| Year 5 PV (M) | 51,449.65 | 54,055.86 | 56,766.63 |
| PV of Terminal Value (M) | 1,555,798.14 | 1,634,608.03 | 1,716,579.79 |
| Equity Value (M) | 1,737,611.83 | 1,822,729.79 | 1,911,196.39 |
| Shares Outstanding (M) | 12.30 | 12.30 | 12.30 |
| Fair Value | $141,283.71 | $148,204.58 | $155,397.72 |
| Upside / Downside | 568.01% | 600.73% | 634.74% |
| 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% |