Definitive Analysis
| Stable Growth | $2,675.44 - $3,921.29 | $3,275.58 |
| Multi-Stage | $7,658.59 - $8,435.60 | $8,039.34 |
| Blended Fair Value | $5,657.46 | |
| Current Price | $1,615.00 | |
| Upside | 250.31% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -13.51% | -0.18% | 200.78 | 527.03 | 264.95 | 113.26 | 0.00 | 414.83 | 593.16 | 628.30 | 554.00 | 378.33 |
| YoY Growth | - | - | -61.90% | 98.92% | 133.94% | 0.00% | -100.00% | -30.06% | -5.59% | 13.41% | 46.44% | 85.03% |
| Dividend Yield | - | - | 10.43% | 29.69% | 5.37% | 1.83% | 0.00% | 31.07% | 14.76% | 5.74% | 4.20% | 2.06% |
| Net Income To Common (M) | 806,534.00 |
| (-) Cash Dividends Paid (M) | 668,184.00 |
| (=) Cash Retained (M) | 138,350.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 161,306.80 | 100,816.75 | 60,490.05 |
| Cash Retained (M) | 138,350.00 | 138,350.00 | 138,350.00 |
| (-) Cash Required (M) | -161,306.80 | -100,816.75 | -60,490.05 |
| (=) Excess Retained (M) | -22,956.80 | 37,533.25 | 77,859.95 |
| (/) Shares Outstanding (M) | 2,250.57 | 2,250.57 | 2,250.57 |
| (=) Excess Retained per Share | -10.20 | 16.68 | 34.60 |
| LTM Dividend per Share | 296.90 | 296.90 | 296.90 |
| (+) Excess Retained per Share | -10.20 | 16.68 | 34.60 |
| (=) Adjusted Dividend | 286.70 | 313.57 | 331.49 |
| WACC / Discount Rate | 6.16% | 6.16% | 6.16% |
| Growth Rate | -4.12% | -3.12% | -2.12% |
| Fair Value | $2,675.44 | $3,275.58 | $3,921.29 |
| Upside / Downside | 65.66% | 102.82% | 142.80% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 806,534.00 | 781,393.34 | 757,036.35 | 733,438.60 | 710,576.41 | 688,426.87 | 709,079.68 |
| Payout Ratio | 82.85% | 84.28% | 85.71% | 87.14% | 88.57% | 90.00% | 92.50% |
| Projected Dividends (M) | 668,184.00 | 658,535.51 | 648,839.29 | 639,107.69 | 629,352.34 | 619,584.18 | 655,898.70 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.16% | 6.16% | 6.16% |
| Growth Rate | -4.12% | -3.12% | -2.12% |
| Year 1 PV (M) | 613,935.09 | 620,338.06 | 626,741.03 |
| Year 2 PV (M) | 563,928.00 | 575,752.19 | 587,699.06 |
| Year 3 PV (M) | 517,849.81 | 534,221.96 | 550,935.59 |
| Year 4 PV (M) | 475,408.44 | 495,553.76 | 516,332.63 |
| Year 5 PV (M) | 436,331.55 | 459,564.50 | 483,776.72 |
| PV of Terminal Value (M) | 14,628,734.34 | 15,407,657.10 | 16,219,411.73 |
| Equity Value (M) | 17,236,187.24 | 18,093,087.55 | 18,984,896.75 |
| Shares Outstanding (M) | 2,250.57 | 2,250.57 | 2,250.57 |
| Fair Value | $7,658.59 | $8,039.34 | $8,435.60 |
| Upside / Downside | 374.22% | 397.79% | 422.33% |
| 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% |