Definitive Analysis
| Stable Growth | $2,036.21 - $4,582.56 | $2,951.37 |
| Multi-Stage | $1,478.05 - $1,613.52 | $1,544.56 |
| Blended Fair Value | $2,247.97 | |
| Current Price | $5,950.00 | |
| Upside | -62.22% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 0.00% | 18.02% | 25.00 | 15.00 | 8.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.60 |
| YoY Growth | - | - | 66.67% | 76.47% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -100.00% | -3.60% |
| Dividend Yield | - | - | 0.99% | 1.55% | 0.89% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.89% |
| Net Income To Common (M) | 3,663,858.00 |
| (-) Cash Dividends Paid (M) | 1,085,439.00 |
| (=) Cash Retained (M) | 2,578,419.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 732,771.60 | 457,982.25 | 274,789.35 |
| Cash Retained (M) | 2,578,419.00 | 2,578,419.00 | 2,578,419.00 |
| (-) Cash Required (M) | -732,771.60 | -457,982.25 | -274,789.35 |
| (=) Excess Retained (M) | 1,845,647.40 | 2,120,436.75 | 2,303,629.65 |
| (/) Shares Outstanding (M) | 36,181.35 | 36,181.35 | 36,181.35 |
| (=) Excess Retained per Share | 51.01 | 58.61 | 63.67 |
| LTM Dividend per Share | 30.00 | 30.00 | 30.00 |
| (+) Excess Retained per Share | 51.01 | 58.61 | 63.67 |
| (=) Adjusted Dividend | 81.01 | 88.61 | 93.67 |
| WACC / Discount Rate | 9.70% | 9.70% | 9.70% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $2,036.21 | $2,951.37 | $4,582.56 |
| Upside / Downside | -65.78% | -50.40% | -22.98% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 3,663,858.00 | 3,902,008.77 | 4,155,639.34 | 4,425,755.90 | 4,713,430.03 | 5,019,802.98 | 5,170,397.07 |
| Payout Ratio | 29.63% | 41.70% | 53.78% | 65.85% | 77.93% | 90.00% | 92.50% |
| Projected Dividends (M) | 1,085,439.00 | 1,627,155.61 | 2,234,709.39 | 2,914,370.44 | 3,672,945.77 | 4,517,822.68 | 4,782,617.29 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 9.70% | 9.70% | 9.70% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 1,469,385.92 | 1,483,313.75 | 1,497,241.58 |
| Year 2 PV (M) | 1,822,361.91 | 1,857,072.79 | 1,892,111.13 |
| Year 3 PV (M) | 2,146,174.93 | 2,207,783.90 | 2,270,560.77 |
| Year 4 PV (M) | 2,442,539.91 | 2,536,473.10 | 2,633,089.90 |
| Year 5 PV (M) | 2,713,083.26 | 2,844,126.20 | 2,980,184.45 |
| PV of Terminal Value (M) | 42,884,244.19 | 44,955,569.22 | 47,106,168.73 |
| Equity Value (M) | 53,477,790.12 | 55,884,338.95 | 58,379,356.56 |
| Shares Outstanding (M) | 36,181.35 | 36,181.35 | 36,181.35 |
| Fair Value | $1,478.05 | $1,544.56 | $1,613.52 |
| Upside / Downside | -75.16% | -74.04% | -72.88% |
| 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% |