Definitive Analysis
| Stable Growth | $76,411.81 - $255,694.52 | $239,611.31 |
| Multi-Stage | $38,354.60 - $42,017.62 | $40,152.21 |
| Blended Fair Value | $139,881.76 | |
| Current Price | $15,830.00 | |
| Upside | 783.65% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -6.34% | 5.29% | 283.54 | 0.00 | 158.58 | 861.95 | 452.13 | 393.44 | 364.99 | 358.64 | 366.83 | 152.97 |
| YoY Growth | - | - | 0.00% | -100.00% | -81.60% | 90.64% | 14.92% | 7.79% | 1.77% | -2.23% | 139.80% | -9.67% |
| Dividend Yield | - | - | 1.74% | 0.00% | 0.86% | 3.75% | 7.29% | 6.57% | 8.04% | 8.63% | 11.09% | 4.17% |
| Net Income To Common (M) | 47,020.00 |
| (-) Cash Dividends Paid (M) | 13,228.00 |
| (=) Cash Retained (M) | 33,792.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 9,404.00 | 5,877.50 | 3,526.50 |
| Cash Retained (M) | 33,792.00 | 33,792.00 | 33,792.00 |
| (-) Cash Required (M) | -9,404.00 | -5,877.50 | -3,526.50 |
| (=) Excess Retained (M) | 24,388.00 | 27,914.50 | 30,265.50 |
| (/) Shares Outstanding (M) | 36.38 | 36.38 | 36.38 |
| (=) Excess Retained per Share | 670.39 | 767.32 | 831.95 |
| LTM Dividend per Share | 363.62 | 363.62 | 363.62 |
| (+) Excess Retained per Share | 670.39 | 767.32 | 831.95 |
| (=) Adjusted Dividend | 1,034.00 | 1,130.94 | 1,195.57 |
| WACC / Discount Rate | 6.35% | 6.35% | 6.35% |
| Growth Rate | 4.93% | 5.93% | 6.93% |
| Fair Value | $76,411.81 | $239,611.31 | $255,694.52 |
| Upside / Downside | 382.70% | 1,413.65% | 1,515.25% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 47,020.00 | 49,810.40 | 52,766.39 | 55,897.81 | 59,215.06 | 62,729.18 | 64,611.05 |
| Payout Ratio | 28.13% | 40.51% | 52.88% | 65.25% | 77.63% | 90.00% | 92.50% |
| Projected Dividends (M) | 13,228.00 | 20,176.28 | 27,902.67 | 36,475.05 | 45,966.61 | 56,456.26 | 59,765.22 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.35% | 6.35% | 6.35% |
| Growth Rate | 4.93% | 5.93% | 6.93% |
| Year 1 PV (M) | 18,791.71 | 18,970.79 | 19,149.87 |
| Year 2 PV (M) | 24,204.50 | 24,668.02 | 25,135.94 |
| Year 3 PV (M) | 29,469.40 | 30,319.96 | 31,186.74 |
| Year 4 PV (M) | 34,589.40 | 35,926.88 | 37,302.78 |
| Year 5 PV (M) | 39,567.43 | 41,489.05 | 43,484.61 |
| PV of Terminal Value (M) | 1,248,679.57 | 1,309,322.48 | 1,372,298.96 |
| Equity Value (M) | 1,395,302.01 | 1,460,697.18 | 1,528,558.91 |
| Shares Outstanding (M) | 36.38 | 36.38 | 36.38 |
| Fair Value | $38,354.60 | $40,152.21 | $42,017.62 |
| Upside / Downside | 142.29% | 153.65% | 165.43% |
| 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% |