Definitive Analysis
| Stable Growth | $474.10 - $655.69 | $565.39 |
| Multi-Stage | $1,309.90 - $1,449.11 | $1,378.06 |
| Blended Fair Value | $971.73 | |
| Current Price | $474.00 | |
| Upside | 105.01% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -9.60% | -4.99% | 32.00 | 29.00 | 0.00 | 1.80 | 0.00 | 53.00 | 52.00 | 31.00 | 69.00 | 65.00 |
| YoY Growth | - | - | 10.34% | 0.00% | -100.00% | 0.00% | -100.00% | 1.92% | 67.74% | -55.07% | 6.15% | 21.72% |
| Dividend Yield | - | - | 6.34% | 3.28% | 0.00% | 0.34% | 0.00% | 12.16% | 3.82% | 2.21% | 3.92% | 3.33% |
| Net Income To Common (M) | 139,660.00 |
| (-) Cash Dividends Paid (M) | 38,400.00 |
| (=) Cash Retained (M) | 101,260.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 27,932.00 | 17,457.50 | 10,474.50 |
| Cash Retained (M) | 101,260.00 | 101,260.00 | 101,260.00 |
| (-) Cash Required (M) | -27,932.00 | -17,457.50 | -10,474.50 |
| (=) Excess Retained (M) | 73,328.00 | 83,802.50 | 90,785.50 |
| (/) Shares Outstanding (M) | 1,600.00 | 1,600.00 | 1,600.00 |
| (=) Excess Retained per Share | 45.83 | 52.38 | 56.74 |
| LTM Dividend per Share | 24.00 | 24.00 | 24.00 |
| (+) Excess Retained per Share | 45.83 | 52.38 | 56.74 |
| (=) Adjusted Dividend | 69.83 | 76.38 | 80.74 |
| WACC / Discount Rate | 6.71% | 6.71% | 6.71% |
| Growth Rate | -6.99% | -5.99% | -4.99% |
| Fair Value | $474.10 | $565.39 | $655.69 |
| Upside / Downside | 0.02% | 19.28% | 38.33% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 139,660.00 | 131,291.79 | 123,424.98 | 116,029.54 | 109,077.23 | 102,541.49 | 105,617.73 |
| Payout Ratio | 27.50% | 40.00% | 52.50% | 65.00% | 77.50% | 90.00% | 92.50% |
| Projected Dividends (M) | 38,400.00 | 52,511.83 | 64,794.67 | 75,417.04 | 84,533.84 | 92,287.34 | 97,696.40 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.71% | 6.71% | 6.71% |
| Growth Rate | -6.99% | -5.99% | -4.99% |
| Year 1 PV (M) | 48,687.62 | 49,211.09 | 49,734.57 |
| Year 2 PV (M) | 55,700.88 | 56,905.09 | 58,122.17 |
| Year 3 PV (M) | 60,110.97 | 62,070.78 | 64,072.74 |
| Year 4 PV (M) | 62,470.67 | 65,200.99 | 68,019.84 |
| Year 5 PV (M) | 63,233.78 | 66,707.04 | 70,331.26 |
| PV of Terminal Value (M) | 1,805,630.17 | 1,904,808.43 | 2,008,297.65 |
| Equity Value (M) | 2,095,834.10 | 2,204,903.42 | 2,318,578.23 |
| Shares Outstanding (M) | 1,600.00 | 1,600.00 | 1,600.00 |
| Fair Value | $1,309.90 | $1,378.06 | $1,449.11 |
| Upside / Downside | 176.35% | 190.73% | 205.72% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| SMBC | Southern Missouri Bancorp, Inc. | 1.61% | $0.94 | 17.19% |
| VIRC | Virco Mfg. Corporation | 1.61% | $0.10 | 41.34% |
| CNO | CNO Financial Group, Inc. | 1.60% | $0.67 | 22.53% |
| IVT | InvenTrust Properties Corp. | 1.60% | $0.45 | 29.49% |
| KBR | KBR, Inc. | 1.60% | $0.65 | 21.84% |
| OBK | Origin Bancorp, Inc. | 1.60% | $0.60 | 31.45% |
| TNC | Tennant Company | 1.60% | $1.18 | 39.96% |
| DELL | Dell Technologies Inc. | 1.59% | $2.03 | 27.33% |
| RVSB | Riverview Bancorp, Inc. | 1.59% | $0.08 | 35.84% |
| 0HPW.L | Broadridge Financial Solutions, Inc. | 1.58% | $3.49 | 44.54% |
| CCF | Chase Corporation | 1.58% | $2.01 | 57.26% |
| MSIF | MSC Income Fund, Inc. | 1.58% | $0.21 | 12.72% |
| PRI | Primerica, Inc. | 1.58% | $4.10 | 18.44% |
| IEX | IDEX Corporation | 1.57% | $2.82 | 44.28% |
| LHX | L3Harris Technologies, Inc. | 1.57% | $4.79 | 51.11% |
| MRO | Marathon Oil Corporation | 1.57% | $0.45 | 19.02% |
| NEU | NewMarket Corporation | 1.57% | $10.82 | 22.69% |
| PSMT | PriceSmart, Inc. | 1.57% | $1.93 | 39.29% |
| TFSL | TFS Financial Corporation | 1.57% | $0.21 | 65.45% |
| UFPI | UFP Industries, Inc. | 1.57% | $1.44 | 25.79% |
| 0M3Q.L | Zoetis Inc. | 1.56% | $1.95 | 32.55% |
| 0K92.L | Northrop Grumman Corporation | 1.55% | $8.80 | 31.43% |
| 0QZ5.L | Cognizant Technology Solutions Corporation | 1.55% | $1.25 | 28.62% |
| EMR | Emerson Electric Co. | 1.55% | $2.11 | 51.98% |
| SYF | Synchrony Financial | 1.55% | $1.32 | 13.96% |
| TXRH | Texas Roadhouse, Inc. | 1.55% | $2.65 | 40.30% |
| 0HQW.L | C.H. Robinson Worldwide, Inc. | 1.54% | $2.48 | 50.26% |
| 0J76.L | Huntington Ingalls Industries, Inc. | 1.54% | $5.36 | 37.08% |
| BHE | Benchmark Electronics, Inc. | 1.54% | $0.68 | 65.62% |
| DPZ | Domino's Pizza, Inc. | 1.54% | $6.54 | 37.90% |
| GRC | The Gorman-Rupp Company | 1.54% | $0.74 | 38.69% |
| DFS | Discover Financial Services | 1.53% | $3.06 | 16.08% |
| SPFI | South Plains Financial, Inc. | 1.53% | $0.59 | 16.67% |
| JMSB | John Marshall Bancorp, Inc. | 1.52% | $0.30 | 29.07% |
| 0J3H.L | The Hartford Financial Services Group, Inc. | 1.51% | $2.06 | 16.53% |
| TRV | The Travelers Companies, Inc. | 1.51% | $4.29 | 16.63% |
| CISMX | Clarkston Partners Fund Institutional Class | 1.50% | $0.19 | 32.74% |
| FCAP | First Capital, Inc. | 1.50% | $0.88 | 28.53% |
| MGYR | Magyar Bancorp, Inc. | 1.50% | $0.26 | 22.66% |
| OBT | Orange County Bancorp, Inc. | 1.50% | $0.43 | 15.62% |
| OSK | Oshkosh Corporation | 1.50% | $1.99 | 19.24% |
| SAIC | Science Applications International Corporation | 1.50% | $1.51 | 19.14% |
| FUL | H.B. Fuller Company | 1.49% | $0.90 | 43.28% |
| CBNK | Capital Bancorp, Inc. | 1.48% | $0.41 | 14.04% |
| FRBA | First Bank | 1.48% | $0.24 | 14.40% |
| ANDE | The Andersons, Inc. | 1.47% | $0.78 | 36.39% |
| IROQ | IF Bancorp, Inc. | 1.47% | $0.40 | 25.40% |
| WM | Waste Management, Inc. | 1.47% | $3.22 | 50.78% |
| ATR | AptarGroup, Inc. | 1.45% | $1.78 | 28.44% |
| CHX | ChampionX Corporation | 1.45% | $0.37 | 24.70% |