Definitive Analysis
| Stable Growth | $31.55 - $78.16 | $47.22 |
| Multi-Stage | $34.37 - $37.59 | $35.95 |
| Blended Fair Value | $41.58 | |
| Current Price | $11.47 | |
| Upside | 262.53% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -20.79% | 5.22% | 0.29 | 0.42 | 0.35 | 0.31 | 0.42 | 0.92 | 0.61 | 0.29 | 0.27 | 0.23 |
| YoY Growth | - | - | -31.13% | 18.44% | 15.47% | -27.01% | -54.63% | 51.58% | 108.28% | 10.00% | 13.95% | 34.73% |
| Dividend Yield | - | - | 3.04% | 4.71% | 5.64% | 4.30% | 6.76% | 17.95% | 9.25% | 4.89% | 7.05% | 8.51% |
| Net Income To Common (M) | 15,909.00 |
| (-) Cash Dividends Paid (M) | 12,835.00 |
| (=) Cash Retained (M) | 3,074.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 3,181.80 | 1,988.63 | 1,193.18 |
| Cash Retained (M) | 3,074.00 | 3,074.00 | 3,074.00 |
| (-) Cash Required (M) | -3,181.80 | -1,988.63 | -1,193.18 |
| (=) Excess Retained (M) | -107.80 | 1,085.38 | 1,880.83 |
| (/) Shares Outstanding (M) | 10,916.03 | 10,916.03 | 10,916.03 |
| (=) Excess Retained per Share | -0.01 | 0.10 | 0.17 |
| LTM Dividend per Share | 1.18 | 1.18 | 1.18 |
| (+) Excess Retained per Share | -0.01 | 0.10 | 0.17 |
| (=) Adjusted Dividend | 1.17 | 1.28 | 1.35 |
| WACC / Discount Rate | 7.03% | 7.03% | 7.03% |
| Growth Rate | 3.22% | 4.22% | 5.22% |
| Fair Value | $31.55 | $47.22 | $78.16 |
| Upside / Downside | 175.04% | 311.65% | 581.45% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 15,909.00 | 16,579.79 | 17,278.87 | 18,007.42 | 18,766.69 | 19,557.98 | 20,144.72 |
| Payout Ratio | 80.68% | 82.54% | 84.41% | 86.27% | 88.14% | 90.00% | 92.50% |
| Projected Dividends (M) | 12,835.00 | 13,685.31 | 14,584.50 | 15,535.19 | 16,540.12 | 17,602.18 | 18,633.87 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 7.03% | 7.03% | 7.03% |
| Growth Rate | 3.22% | 4.22% | 5.22% |
| Year 1 PV (M) | 12,663.59 | 12,786.28 | 12,908.97 |
| Year 2 PV (M) | 12,488.10 | 12,731.25 | 12,976.75 |
| Year 3 PV (M) | 12,309.03 | 12,670.27 | 13,038.51 |
| Year 4 PV (M) | 12,126.86 | 12,603.70 | 13,094.45 |
| Year 5 PV (M) | 11,942.04 | 12,531.86 | 13,144.75 |
| PV of Terminal Value (M) | 313,606.97 | 329,095.92 | 345,190.91 |
| Equity Value (M) | 375,136.61 | 392,419.28 | 410,354.35 |
| Shares Outstanding (M) | 10,916.03 | 10,916.03 | 10,916.03 |
| Fair Value | $34.37 | $35.95 | $37.59 |
| Upside / Downside | 199.61% | 213.42% | 227.74% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| GATX | GATX Corporation | 1.45% | $2.47 | 28.36% |
| SF | Stifel Financial Corp. | 1.45% | $1.86 | 30.82% |
| 0HFN.L | Analog Devices, Inc. | 1.44% | $3.90 | 84.88% |
| HAYN | Haynes International, Inc. | 1.44% | $0.88 | 30.16% |
| 0I58.L | Cummins Inc. | 1.43% | $7.42 | 38.53% |
| 0HRJ.L | CSX Corporation | 1.42% | $0.51 | 33.32% |
| OLED | Universal Display Corporation | 1.42% | $1.73 | 37.24% |
| BBW | Build-A-Bear Workshop, Inc. | 1.41% | $0.86 | 19.50% |
| LBC | Luther Burbank Corporation | 1.41% | $0.13 | 17.07% |
| SNDR | Schneider National, Inc. | 1.41% | $0.38 | 58.72% |
| 0R13.L | Church & Dwight Co., Inc. | 1.40% | $1.16 | 36.55% |
| COHN | Cohen & Company Inc. | 1.40% | $0.35 | 48.05% |
| HLI | Houlihan Lokey, Inc. | 1.40% | $2.48 | 39.81% |
| PATK | Patrick Industries, Inc. | 1.40% | $1.54 | 44.05% |
| CXT | Crane NXT, Co. | 1.39% | $0.66 | 24.82% |
| ESBA | Empire State Realty OP, L.P. | 1.39% | $0.09 | 49.94% |
| MMS | Maximus, Inc. | 1.39% | $1.21 | 21.54% |
| WYNN | Wynn Resorts, Limited | 1.39% | $1.70 | 34.98% |
| ATEN | A10 Networks, Inc. | 1.38% | $0.24 | 34.61% |
| HYAC | Haymaker Acquisition Corp. III | 1.38% | $0.16 | 37.41% |
| ISTR | Investar Holding Corporation | 1.38% | $0.36 | 18.11% |
| MCY | Mercury General Corporation | 1.38% | $1.27 | 16.00% |
| ACU | Acme United Corporation | 1.37% | $0.55 | 28.31% |
| DE | Deere & Company | 1.36% | $6.34 | 34.22% |
| HYAC-UN | Haymaker Acquisition Corp. 4 | 1.36% | $0.16 | 37.41% |
| RTX | RTX Corporation | 1.36% | $2.56 | 52.52% |
| 0HIN.L | Assurant, Inc. | 1.35% | $3.22 | 19.47% |
| AL | Air Lease Corporation | 1.35% | $0.86 | 9.51% |
| BGCP | BGC Partners, Inc. | 1.34% | $0.06 | 11.88% |
| ESRT | Empire State Realty Trust, Inc. | 1.34% | $0.09 | 49.94% |
| HUM | Humana Inc. | 1.34% | $3.55 | 33.23% |
| ZEUS | Olympic Steel, Inc. | 1.34% | $0.59 | 50.16% |
| 0K9L.L | Nucor Corporation | 1.33% | $2.22 | 31.04% |
| BY | Byline Bancorp, Inc. | 1.33% | $0.39 | 13.97% |
| LPX | Louisiana-Pacific Corporation | 1.33% | $1.09 | 35.19% |
| OPOF | Old Point Financial Corporation | 1.33% | $0.56 | 32.91% |
| WSM | Williams-Sonoma, Inc. | 1.33% | $2.50 | 27.85% |
| RUSHA | Rush Enterprises, Inc. | 1.32% | $0.71 | 21.15% |
| VLEOX | Value Line Small Cap Opportunities Fund, Inc. Investor Class | 1.32% | $0.79 | 56.29% |
| 0IW7.L | Global Payments Inc. | 1.31% | $1.01 | 13.82% |
| APO | Apollo Global Management, Inc. | 1.31% | $1.92 | 27.59% |
| EMP | Entergy Mississippi, Inc. 1M BD 66 | 1.31% | $0.27 | 6.72% |
| NDSN | Nordson Corporation | 1.31% | $3.15 | 36.67% |
| ROK | Rockwell Automation, Inc. | 1.31% | $5.23 | 68.01% |
| UMBF | UMB Financial Corporation | 1.31% | $1.52 | 18.87% |
| 0L3I.L | The Charles Schwab Corporation | 1.30% | $1.29 | 28.42% |
| 0R2X.L | Corning Incorporated | 1.30% | $1.15 | 72.69% |
| EBAY | eBay Inc. | 1.30% | $1.13 | 24.20% |
| GGG | Graco Inc. | 1.30% | $1.07 | 36.31% |
| HES | Hess Corporation | 1.30% | $1.94 | 26.90% |