Definitive Analysis
| Stable Growth | $15,972.14 - $29,779.13 | $21,614.67 |
| Multi-Stage | $23,194.64 - $25,469.28 | $24,310.28 |
| Blended Fair Value | $22,962.48 | |
| Current Price | $8,330.00 | |
| Upside | 175.66% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 3.43% | 0.00% | 318.35 | 415.22 | 576.75 | 483.56 | 438.73 | 268.91 | 239.03 | 239.03 | 268.91 | 89.64 |
| YoY Growth | - | - | -23.33% | -28.01% | 19.27% | 10.22% | 63.15% | 12.50% | 0.00% | -11.11% | 200.00% | 0.00% |
| Dividend Yield | - | - | 5.65% | 5.10% | 7.09% | 4.72% | 3.64% | 4.16% | 2.72% | 2.46% | 2.70% | 0.99% |
| Net Income To Common (M) | 52,573.00 |
| (-) Cash Dividends Paid (M) | 14,074.00 |
| (=) Cash Retained (M) | 38,499.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 10,514.60 | 6,571.63 | 3,942.98 |
| Cash Retained (M) | 38,499.00 | 38,499.00 | 38,499.00 |
| (-) Cash Required (M) | -10,514.60 | -6,571.63 | -3,942.98 |
| (=) Excess Retained (M) | 27,984.40 | 31,927.38 | 34,556.03 |
| (/) Shares Outstanding (M) | 49.09 | 49.09 | 49.09 |
| (=) Excess Retained per Share | 570.02 | 650.33 | 703.87 |
| LTM Dividend per Share | 286.67 | 286.67 | 286.67 |
| (+) Excess Retained per Share | 570.02 | 650.33 | 703.87 |
| (=) Adjusted Dividend | 856.69 | 937.00 | 990.55 |
| WACC / Discount Rate | 6.87% | 6.87% | 6.87% |
| Growth Rate | 1.43% | 2.43% | 3.43% |
| Fair Value | $15,972.14 | $21,614.67 | $29,779.13 |
| Upside / Downside | 91.74% | 159.48% | 257.49% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 52,573.00 | 53,852.00 | 55,162.11 | 56,504.10 | 57,878.73 | 59,286.80 | 61,065.41 |
| Payout Ratio | 26.77% | 39.42% | 52.06% | 64.71% | 77.35% | 90.00% | 92.50% |
| Projected Dividends (M) | 14,074.00 | 21,226.47 | 28,718.63 | 36,562.76 | 44,771.56 | 53,358.12 | 56,485.50 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.87% | 6.87% | 6.87% |
| Growth Rate | 1.43% | 2.43% | 3.43% |
| Year 1 PV (M) | 19,667.45 | 19,861.34 | 20,055.24 |
| Year 2 PV (M) | 24,654.94 | 25,143.47 | 25,636.79 |
| Year 3 PV (M) | 29,083.68 | 29,952.38 | 30,838.20 |
| Year 4 PV (M) | 32,997.63 | 34,318.26 | 35,678.14 |
| Year 5 PV (M) | 36,437.73 | 38,269.64 | 40,174.51 |
| PV of Terminal Value (M) | 995,878.73 | 1,045,946.83 | 1,098,008.73 |
| Equity Value (M) | 1,138,720.16 | 1,193,491.93 | 1,250,391.62 |
| Shares Outstanding (M) | 49.09 | 49.09 | 49.09 |
| Fair Value | $23,194.64 | $24,310.28 | $25,469.28 |
| Upside / Downside | 178.45% | 191.84% | 205.75% |
| 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% |