Definitive Analysis
| Stable Growth | $2,337,434.93 - $2,753,894.38 | $2,580,802.34 |
| Multi-Stage | $4,274,932.48 - $4,693,568.50 | $4,480,333.09 |
| Blended Fair Value | $3,530,567.72 | |
| Current Price | $209,000.00 | |
| Upside | 1,589.27% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 12.18% | 15.60% | 2,124.83 | 2,237.36 | 2,263.44 | 1,910.42 | 1,495.52 | 1,196.04 | 997.00 | 1,086.63 | 911.50 | 598.20 |
| YoY Growth | - | - | -5.03% | -1.15% | 18.48% | 27.74% | 25.04% | 19.96% | -8.25% | 19.21% | 52.37% | 20.00% |
| Dividend Yield | - | - | 1.80% | 1.10% | 0.95% | 0.78% | 0.62% | 1.52% | 1.21% | 1.54% | 1.19% | 0.87% |
| Net Income To Common (M) | 154,003.45 |
| (-) Cash Dividends Paid (M) | 23,858.96 |
| (=) Cash Retained (M) | 130,144.49 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 30,800.69 | 19,250.43 | 11,550.26 |
| Cash Retained (M) | 130,144.49 | 130,144.49 | 130,144.49 |
| (-) Cash Required (M) | -30,800.69 | -19,250.43 | -11,550.26 |
| (=) Excess Retained (M) | 99,343.80 | 110,894.06 | 118,594.23 |
| (/) Shares Outstanding (M) | 11.12 | 11.12 | 11.12 |
| (=) Excess Retained per Share | 8,932.59 | 9,971.14 | 10,663.51 |
| LTM Dividend per Share | 2,145.30 | 2,145.30 | 2,145.30 |
| (+) Excess Retained per Share | 8,932.59 | 9,971.14 | 10,663.51 |
| (=) Adjusted Dividend | 11,077.89 | 12,116.44 | 12,808.81 |
| WACC / Discount Rate | -16.22% | -16.22% | -16.22% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $2,337,434.93 | $2,580,802.34 | $2,753,894.38 |
| Upside / Downside | 1,018.39% | 1,134.83% | 1,217.65% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 154,003.45 | 164,013.68 | 174,674.56 | 186,028.41 | 198,120.26 | 210,998.07 | 217,328.02 |
| Payout Ratio | 15.49% | 30.39% | 45.30% | 60.20% | 75.10% | 90.00% | 92.50% |
| Projected Dividends (M) | 23,858.96 | 49,850.29 | 79,119.70 | 111,983.51 | 148,785.33 | 189,898.27 | 201,028.42 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | -16.22% | -16.22% | -16.22% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 58,942.80 | 59,501.50 | 60,060.20 |
| Year 2 PV (M) | 110,614.16 | 112,721.05 | 114,847.82 |
| Year 3 PV (M) | 185,115.69 | 190,429.70 | 195,844.44 |
| Year 4 PV (M) | 290,812.02 | 301,995.82 | 313,499.15 |
| Year 5 PV (M) | 438,870.38 | 460,067.99 | 482,076.87 |
| PV of Terminal Value (M) | 46,459,306.56 | 48,703,308.44 | 51,033,193.55 |
| Equity Value (M) | 47,543,661.62 | 49,828,024.51 | 52,199,522.04 |
| Shares Outstanding (M) | 11.12 | 11.12 | 11.12 |
| Fair Value | $4,274,932.48 | $4,480,333.09 | $4,693,568.50 |
| Upside / Downside | 1,945.42% | 2,043.70% | 2,145.73% |
| 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% |