Definitive Analysis
| Stable Growth | $64.60 - $107.52 | $83.53 |
| Multi-Stage | $78.54 - $86.18 | $82.29 |
| Blended Fair Value | $82.91 | |
| Current Price | $35.12 | |
| Upside | 136.08% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 7.51% | 7.83% | 1.35 | 1.29 | 1.65 | 1.30 | 1.13 | 0.94 | 0.99 | 1.03 | 1.15 | 0.70 |
| YoY Growth | - | - | 4.58% | -21.41% | 26.62% | 15.01% | 20.00% | -5.05% | -3.80% | -10.57% | 64.89% | 9.88% |
| Dividend Yield | - | - | 4.21% | 5.45% | 6.35% | 5.67% | 2.99% | 3.34% | 2.85% | 3.04% | 4.21% | 2.67% |
| Net Income To Common (M) | 52,350.00 |
| (-) Cash Dividends Paid (M) | 3,649.00 |
| (=) Cash Retained (M) | 48,701.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 10,470.00 | 6,543.75 | 3,926.25 |
| Cash Retained (M) | 48,701.00 | 48,701.00 | 48,701.00 |
| (-) Cash Required (M) | -10,470.00 | -6,543.75 | -3,926.25 |
| (=) Excess Retained (M) | 38,231.00 | 42,157.25 | 44,774.75 |
| (/) Shares Outstanding (M) | 9,620.00 | 9,620.00 | 9,620.00 |
| (=) Excess Retained per Share | 3.97 | 4.38 | 4.65 |
| LTM Dividend per Share | 0.38 | 0.38 | 0.38 |
| (+) Excess Retained per Share | 3.97 | 4.38 | 4.65 |
| (=) Adjusted Dividend | 4.35 | 4.76 | 5.03 |
| WACC / Discount Rate | 8.65% | 8.65% | 8.65% |
| Growth Rate | 1.79% | 2.79% | 3.79% |
| Fair Value | $64.60 | $83.53 | $107.52 |
| Upside / Downside | 83.95% | 137.85% | 206.14% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 52,350.00 | 53,809.33 | 55,309.33 | 56,851.15 | 58,435.96 | 60,064.94 | 61,866.88 |
| Payout Ratio | 6.97% | 23.58% | 40.18% | 56.79% | 73.39% | 90.00% | 92.50% |
| Projected Dividends (M) | 3,649.00 | 12,686.26 | 22,224.53 | 32,284.72 | 42,888.53 | 54,058.44 | 57,226.87 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 8.65% | 8.65% | 8.65% |
| Growth Rate | 1.79% | 2.79% | 3.79% |
| Year 1 PV (M) | 11,563.02 | 11,676.62 | 11,790.22 |
| Year 2 PV (M) | 18,463.24 | 18,827.81 | 19,195.93 |
| Year 3 PV (M) | 24,446.14 | 25,173.75 | 25,915.65 |
| Year 4 PV (M) | 29,600.03 | 30,780.49 | 31,995.91 |
| Year 5 PV (M) | 34,005.74 | 35,709.31 | 37,480.48 |
| PV of Terminal Value (M) | 637,523.94 | 669,461.71 | 702,666.84 |
| Equity Value (M) | 755,602.11 | 791,629.69 | 829,045.03 |
| Shares Outstanding (M) | 9,620.00 | 9,620.00 | 9,620.00 |
| Fair Value | $78.54 | $82.29 | $86.18 |
| Upside / Downside | 123.65% | 134.31% | 145.39% |
| 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% |