Definitive Analysis
| Stable Growth | $16,120.37 - $34,953.66 | $32,756.69 |
| Multi-Stage | $5,268.08 - $5,767.00 | $5,512.95 |
| Blended Fair Value | $19,134.82 | |
| Current Price | $1,539.00 | |
| Upside | 1,143.33% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 35.16% | 0.00% | 61.17 | 73.99 | 38.56 | 25.69 | 13.09 | 13.56 | 10.93 | 9.57 | 7.01 | 5.74 |
| YoY Growth | - | - | -17.33% | 91.89% | 50.07% | 96.26% | -3.45% | 24.01% | 14.29% | 36.48% | 22.19% | 0.00% |
| Dividend Yield | - | - | 5.05% | 5.68% | 2.85% | 2.66% | 1.34% | 1.39% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Income To Common (M) | 48,870.00 |
| (-) Cash Dividends Paid (M) | 17,037.00 |
| (=) Cash Retained (M) | 31,833.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 9,774.00 | 6,108.75 | 3,665.25 |
| Cash Retained (M) | 31,833.00 | 31,833.00 | 31,833.00 |
| (-) Cash Required (M) | -9,774.00 | -6,108.75 | -3,665.25 |
| (=) Excess Retained (M) | 22,059.00 | 25,724.25 | 28,167.75 |
| (/) Shares Outstanding (M) | 278.05 | 278.05 | 278.05 |
| (=) Excess Retained per Share | 79.33 | 92.52 | 101.30 |
| LTM Dividend per Share | 61.27 | 61.27 | 61.27 |
| (+) Excess Retained per Share | 79.33 | 92.52 | 101.30 |
| (=) Adjusted Dividend | 140.61 | 153.79 | 162.58 |
| WACC / Discount Rate | 6.42% | 6.42% | 6.42% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $16,120.37 | $32,756.69 | $34,953.66 |
| Upside / Downside | 947.46% | 2,028.44% | 2,171.19% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 48,870.00 | 52,046.55 | 55,429.58 | 59,032.50 | 62,869.61 | 66,956.14 | 68,964.82 |
| Payout Ratio | 34.86% | 45.89% | 56.92% | 67.94% | 78.97% | 90.00% | 92.50% |
| Projected Dividends (M) | 17,037.00 | 23,883.90 | 31,548.92 | 40,109.48 | 49,649.63 | 60,260.52 | 63,792.46 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.42% | 6.42% | 6.42% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 22,232.29 | 22,443.02 | 22,653.75 |
| Year 2 PV (M) | 27,336.45 | 27,857.13 | 28,382.73 |
| Year 3 PV (M) | 32,350.69 | 33,279.36 | 34,225.63 |
| Year 4 PV (M) | 37,276.16 | 38,709.70 | 40,184.19 |
| Year 5 PV (M) | 42,114.04 | 44,148.16 | 46,260.14 |
| PV of Terminal Value (M) | 1,303,504.46 | 1,366,464.21 | 1,431,833.58 |
| Equity Value (M) | 1,464,814.08 | 1,532,901.58 | 1,603,540.02 |
| Shares Outstanding (M) | 278.05 | 278.05 | 278.05 |
| Fair Value | $5,268.08 | $5,512.95 | $5,767.00 |
| Upside / Downside | 242.31% | 258.22% | 274.72% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| 0K58.L | NOV Inc. | 1.29% | $0.20 | 15.83% |
| CON | Concentra Group Holdings Parent, Inc. | 1.29% | $0.25 | 20.88% |
| CSGS | CSG Systems International, Inc. | 1.28% | $0.98 | 32.90% |
| CSL | Carlisle Companies Incorporated | 1.28% | $4.20 | 23.23% |
| JKHY | Jack Henry & Associates, Inc. | 1.28% | $2.29 | 34.69% |
| MSA | MSA Safety Incorporated | 1.28% | $2.08 | 29.19% |
| PAHC | Phibro Animal Health Corporation | 1.28% | $0.48 | 28.68% |
| WMG | Warner Music Group Corp. | 1.28% | $0.39 | 61.67% |
| 0K4C.L | NRG Energy, Inc. | 1.27% | $2.10 | 28.38% |
| DCI | Donaldson Company, Inc. | 1.27% | $1.14 | 35.14% |
| TEX | Terex Corporation | 1.27% | $0.70 | 29.49% |
| BCC | Boise Cascade Company | 1.26% | $0.93 | 18.09% |
| BCML | BayCom Corp | 1.25% | $0.36 | 16.94% |
| MSCI | MSCI Inc. | 1.25% | $7.07 | 44.68% |
| PRMW | Primo Water Corporation | 1.25% | $0.35 | 61.28% |
| ESI | Element Solutions Inc | 1.24% | $0.32 | 32.50% |
| LECO | Lincoln Electric Holdings, Inc. | 1.23% | $3.00 | 31.76% |
| MCRI | Monarch Casino & Resort, Inc. | 1.23% | $1.18 | 26.69% |
| PBI-PB | Pitney Bowes Inc. NT 43 | 1.23% | $0.25 | 61.37% |
| RJF | Raymond James Financial, Inc. | 1.23% | $2.01 | 19.48% |
| WFRD | Weatherford International plc | 1.23% | $1.00 | 17.78% |
| AMP | Ameriprise Financial, Inc. | 1.22% | $6.04 | 16.30% |
| BRC | Brady Corporation | 1.22% | $0.96 | 23.25% |
| GCBC | Greene County Bancorp, Inc. | 1.21% | $0.26 | 13.26% |
| RICK | RCI Hospitality Holdings, Inc. | 1.21% | $0.28 | 15.00% |
| ABC | AmerisourceBergen Corporation | 1.20% | $2.25 | 28.12% |
| EQBK | Equity Bancshares, Inc. | 1.20% | $0.54 | 58.24% |
| HMNF | HMN Financial, Inc. | 1.20% | $0.34 | 28.27% |
| IBP | Installed Building Products, Inc. | 1.20% | $3.22 | 34.18% |
| CHH | Choice Hotels International, Inc. | 1.19% | $1.15 | 13.93% |
| EQC | Equity Commonwealth | 1.19% | $0.02 | 8.60% |
| FLS | Flowserve Corporation | 1.19% | $0.84 | 24.35% |
| ICE | Intercontinental Exchange, Inc. | 1.19% | $1.90 | 33.71% |
| LNN | Lindsay Corporation | 1.19% | $1.44 | 21.27% |
| INGM | Ingram Micro Holding Corporation | 1.18% | $0.25 | 20.42% |
| RBA | RB Global, Inc. | 1.18% | $1.22 | 52.13% |
| SEIC | SEI Investments Company | 1.18% | $0.98 | 17.66% |
| HEES | H&E Equipment Services, Inc. | 1.17% | $1.11 | 44.29% |
| WSFS | WSFS Financial Corporation | 1.17% | $0.64 | 13.17% |
| ASTE | Astec Industries, Inc. | 1.16% | $0.52 | 24.84% |
| GFGD | The Growth for Good Acquisition Corporation | 1.16% | $0.12 | 42.35% |
| HUBG | Hub Group, Inc. | 1.16% | $0.50 | 28.58% |
| NWS | News Corporation | 1.16% | $0.35 | 16.79% |
| FCX | Freeport-McMoRan Inc. | 1.15% | $0.60 | 41.87% |
| GFF | Griffon Corporation | 1.15% | $0.86 | 77.66% |
| LH | Labcorp Holdings Inc. | 1.15% | $2.89 | 28.24% |
| YAFIX | AMG Funds - AMG Yacktman Focused Fund | 1.15% | $0.22 | 27.84% |
| 0L1G.L | SS&C Technologies Holdings, Inc. | 1.14% | $0.99 | 29.41% |
| 0M29.L | Xylem Inc. | 1.14% | $1.56 | 40.08% |
| DHI | D.R. Horton, Inc. | 1.14% | $1.66 | 13.80% |