Definitive Analysis
| Stable Growth | $25,084.98 - $81,742.14 | $76,604.35 |
| Multi-Stage | $10,848.95 - $11,867.60 | $11,348.95 |
| Blended Fair Value | $43,976.65 | |
| Current Price | $4,734.00 | |
| Upside | 828.95% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 6.94% | 9.00% | 129.94 | 144.87 | 114.94 | 54.98 | 34.19 | 92.91 | 91.96 | 44.01 | 14.13 | 59.91 |
| YoY Growth | - | - | -10.31% | 26.04% | 109.06% | 60.80% | -63.20% | 1.03% | 108.97% | 211.51% | -76.42% | 9.14% |
| Dividend Yield | - | - | 3.02% | 3.29% | 2.85% | 1.83% | 1.01% | 3.12% | 3.17% | 1.22% | 0.50% | 4.04% |
| Net Income To Common (M) | 87,431.00 |
| (-) Cash Dividends Paid (M) | 37,256.00 |
| (=) Cash Retained (M) | 50,175.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 17,486.20 | 10,928.88 | 6,557.33 |
| Cash Retained (M) | 50,175.00 | 50,175.00 | 50,175.00 |
| (-) Cash Required (M) | -17,486.20 | -10,928.88 | -6,557.33 |
| (=) Excess Retained (M) | 32,688.80 | 39,246.13 | 43,617.68 |
| (/) Shares Outstanding (M) | 212.72 | 212.72 | 212.72 |
| (=) Excess Retained per Share | 153.67 | 184.50 | 205.05 |
| LTM Dividend per Share | 175.14 | 175.14 | 175.14 |
| (+) Excess Retained per Share | 153.67 | 184.50 | 205.05 |
| (=) Adjusted Dividend | 328.82 | 359.64 | 380.20 |
| WACC / Discount Rate | 6.88% | 6.88% | 6.88% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $25,084.98 | $76,604.35 | $81,742.14 |
| Upside / Downside | 429.89% | 1,518.17% | 1,626.70% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 87,431.00 | 93,114.02 | 99,166.43 | 105,612.24 | 112,477.04 | 119,788.05 | 123,381.69 |
| Payout Ratio | 42.61% | 52.09% | 61.57% | 71.04% | 80.52% | 90.00% | 92.50% |
| Projected Dividends (M) | 37,256.00 | 48,502.63 | 61,053.93 | 75,031.96 | 90,569.19 | 107,809.24 | 114,128.06 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.88% | 6.88% | 6.88% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 44,953.13 | 45,379.22 | 45,805.32 |
| Year 2 PV (M) | 52,444.84 | 53,443.76 | 54,452.11 |
| Year 3 PV (M) | 59,735.16 | 61,449.94 | 63,197.23 |
| Year 4 PV (M) | 66,828.05 | 69,398.06 | 72,041.51 |
| Year 5 PV (M) | 73,727.39 | 77,288.45 | 80,985.80 |
| PV of Terminal Value (M) | 2,010,054.32 | 2,107,140.69 | 2,207,942.79 |
| Equity Value (M) | 2,307,742.88 | 2,414,100.14 | 2,524,424.76 |
| Shares Outstanding (M) | 212.72 | 212.72 | 212.72 |
| Fair Value | $10,848.95 | $11,348.95 | $11,867.60 |
| Upside / Downside | 129.17% | 139.73% | 150.69% |
| 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% |