Definitive Analysis
| Stable Growth | $34,290.17 - $45,408.20 | $40,075.35 |
| Multi-Stage | $116,797.72 - $129,508.74 | $123,016.12 |
| Blended Fair Value | $81,545.74 | |
| Current Price | $123,500.00 | |
| Upside | -33.97% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -10.22% | -2.18% | 2,301.06 | 4,420.69 | 4,215.10 | 4,104.13 | 3,961.38 | 3,943.87 | 3,630.92 | 3,401.98 | 3,186.38 | 3,025.75 |
| YoY Growth | - | - | -47.95% | 4.88% | 2.70% | 3.60% | 0.44% | 8.62% | 6.73% | 6.77% | 5.31% | 5.45% |
| Dividend Yield | - | - | 1.86% | 3.35% | 3.21% | 3.00% | 3.00% | 3.02% | 2.72% | 3.37% | 3.57% | 3.42% |
| Net Income To Common (M) | 22,983.36 |
| (-) Cash Dividends Paid (M) | 16,697.93 |
| (=) Cash Retained (M) | 6,285.42 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 4,596.67 | 2,872.92 | 1,723.75 |
| Cash Retained (M) | 6,285.42 | 6,285.42 | 6,285.42 |
| (-) Cash Required (M) | -4,596.67 | -2,872.92 | -1,723.75 |
| (=) Excess Retained (M) | 1,688.75 | 3,412.50 | 4,561.67 |
| (/) Shares Outstanding (M) | 2.52 | 2.52 | 2.52 |
| (=) Excess Retained per Share | 670.84 | 1,355.59 | 1,812.09 |
| LTM Dividend per Share | 6,633.11 | 6,633.11 | 6,633.11 |
| (+) Excess Retained per Share | 670.84 | 1,355.59 | 1,812.09 |
| (=) Adjusted Dividend | 7,303.96 | 7,988.70 | 8,445.20 |
| WACC / Discount Rate | 6.48% | 6.48% | 6.48% |
| Growth Rate | -12.22% | -11.22% | -10.22% |
| Fair Value | $34,290.17 | $40,075.35 | $45,408.20 |
| Upside / Downside | -72.23% | -67.55% | -63.23% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 22,983.36 | 20,405.65 | 18,117.04 | 16,085.11 | 14,281.08 | 12,679.38 | 13,059.76 |
| Payout Ratio | 72.65% | 76.12% | 79.59% | 83.06% | 86.53% | 90.00% | 92.50% |
| Projected Dividends (M) | 16,697.93 | 15,533.15 | 14,419.60 | 13,360.44 | 12,357.48 | 11,411.44 | 12,080.28 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.48% | 6.48% | 6.48% |
| Growth Rate | -12.22% | -11.22% | -10.22% |
| Year 1 PV (M) | 14,423.15 | 14,587.46 | 14,751.76 |
| Year 2 PV (M) | 12,432.39 | 12,717.25 | 13,005.34 |
| Year 3 PV (M) | 10,696.04 | 11,065.75 | 11,443.89 |
| Year 4 PV (M) | 9,186.14 | 9,611.92 | 10,052.34 |
| Year 5 PV (M) | 7,876.70 | 8,335.67 | 8,815.80 |
| PV of Terminal Value (M) | 239,407.47 | 253,357.80 | 267,951.00 |
| Equity Value (M) | 294,021.90 | 309,675.86 | 326,020.13 |
| Shares Outstanding (M) | 2.52 | 2.52 | 2.52 |
| Fair Value | $116,797.72 | $123,016.12 | $129,508.74 |
| Upside / Downside | -5.43% | -0.39% | 4.87% |
| 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% |