Definitive Analysis
| Stable Growth | $156,616.69 - $285,373.70 | $210,057.74 |
| Multi-Stage | $266,017.35 - $291,933.76 | $278,728.33 |
| Blended Fair Value | $244,393.03 | |
| Current Price | $88,400.00 | |
| Upside | 176.46% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 0.29% | 36.82% | 4,619.34 | 4,318.94 | 5,135.15 | 5,741.60 | 4,542.69 | 4,553.59 | 3,869.83 | 3,501.88 | 3,291.91 | 1,753.87 |
| YoY Growth | - | - | 6.96% | -15.89% | -10.56% | 26.39% | -0.24% | 17.67% | 10.51% | 6.38% | 87.69% | 772.98% |
| Dividend Yield | - | - | 6.07% | 5.14% | 5.91% | 5.60% | 4.90% | 3.81% | 4.25% | 4.33% | 4.62% | 2.44% |
| Net Income To Common (M) | 19,723.24 |
| (-) Cash Dividends Paid (M) | 12,570.48 |
| (=) Cash Retained (M) | 7,152.75 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 3,944.65 | 2,465.40 | 1,479.24 |
| Cash Retained (M) | 7,152.75 | 7,152.75 | 7,152.75 |
| (-) Cash Required (M) | -3,944.65 | -2,465.40 | -1,479.24 |
| (=) Excess Retained (M) | 3,208.10 | 4,687.35 | 5,673.51 |
| (/) Shares Outstanding (M) | 1.79 | 1.79 | 1.79 |
| (=) Excess Retained per Share | 1,790.35 | 2,615.87 | 3,166.22 |
| LTM Dividend per Share | 7,015.23 | 7,015.23 | 7,015.23 |
| (+) Excess Retained per Share | 1,790.35 | 2,615.87 | 3,166.22 |
| (=) Adjusted Dividend | 8,805.58 | 9,631.10 | 10,181.45 |
| WACC / Discount Rate | 6.48% | 6.48% | 6.48% |
| Growth Rate | 0.81% | 1.81% | 2.81% |
| Fair Value | $156,616.69 | $210,057.74 | $285,373.70 |
| Upside / Downside | 77.17% | 137.62% | 222.82% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 19,723.24 | 20,081.16 | 20,445.58 | 20,816.61 | 21,194.38 | 21,579.00 | 22,226.37 |
| Payout Ratio | 63.73% | 68.99% | 74.24% | 79.49% | 84.75% | 90.00% | 92.50% |
| Projected Dividends (M) | 12,570.48 | 13,853.49 | 15,178.93 | 16,547.91 | 17,961.57 | 19,421.10 | 20,559.39 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.48% | 6.48% | 6.48% |
| Growth Rate | 0.81% | 1.81% | 2.81% |
| Year 1 PV (M) | 12,882.28 | 13,010.06 | 13,137.84 |
| Year 2 PV (M) | 13,125.26 | 13,386.94 | 13,651.19 |
| Year 3 PV (M) | 13,305.87 | 13,705.76 | 14,113.59 |
| Year 4 PV (M) | 13,430.06 | 13,970.91 | 14,527.92 |
| Year 5 PV (M) | 13,503.33 | 14,186.46 | 14,896.96 |
| PV of Terminal Value (M) | 410,425.69 | 431,188.98 | 452,784.22 |
| Equity Value (M) | 476,672.50 | 499,449.11 | 523,111.73 |
| Shares Outstanding (M) | 1.79 | 1.79 | 1.79 |
| Fair Value | $266,017.35 | $278,728.33 | $291,933.76 |
| Upside / Downside | 200.92% | 215.30% | 230.24% |
| 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% |