Definitive Analysis
| Stable Growth | $294,927.47 - $614,752.57 | $416,189.58 |
| Multi-Stage | $1,371,563.77 - $1,518,265.52 | $1,443,418.61 |
| Blended Fair Value | $929,804.09 | |
| Current Price | $216,000.00 | |
| Upside | 330.46% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -12.59% | 18.18% | 3,277.39 | 6,993.99 | 6,135.45 | 9,084.13 | 5,546.10 | 6,423.28 | 7,976.14 | 4,183.31 | 3,096.78 | 3,539.06 |
| YoY Growth | - | - | -53.14% | 13.99% | -32.46% | 63.79% | -13.66% | -19.47% | 90.67% | 35.09% | -12.50% | 473.62% |
| Dividend Yield | - | - | 2.19% | 3.40% | 1.65% | 1.94% | 0.64% | 0.99% | 1.63% | 1.00% | 1.02% | 1.40% |
| Net Income To Common (M) | 341,592.84 |
| (-) Cash Dividends Paid (M) | 28,314.46 |
| (=) Cash Retained (M) | 313,278.38 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 68,318.57 | 42,699.11 | 25,619.46 |
| Cash Retained (M) | 313,278.38 | 313,278.38 | 313,278.38 |
| (-) Cash Required (M) | -68,318.57 | -42,699.11 | -25,619.46 |
| (=) Excess Retained (M) | 244,959.81 | 270,579.27 | 287,658.91 |
| (/) Shares Outstanding (M) | 19.40 | 19.40 | 19.40 |
| (=) Excess Retained per Share | 12,629.56 | 13,950.44 | 14,831.03 |
| LTM Dividend per Share | 1,459.83 | 1,459.83 | 1,459.83 |
| (+) Excess Retained per Share | 12,629.56 | 13,950.44 | 14,831.03 |
| (=) Adjusted Dividend | 14,089.39 | 15,410.27 | 16,290.86 |
| WACC / Discount Rate | 1.12% | 1.12% | 1.12% |
| Growth Rate | -3.49% | -2.49% | -1.49% |
| Fair Value | $294,927.47 | $416,189.58 | $614,752.57 |
| Upside / Downside | 36.54% | 92.68% | 184.61% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 341,592.84 | 333,085.26 | 324,789.57 | 316,700.49 | 308,812.87 | 301,121.70 | 310,155.35 |
| Payout Ratio | 8.29% | 24.63% | 40.97% | 57.32% | 73.66% | 90.00% | 92.50% |
| Projected Dividends (M) | 28,314.46 | 82,042.77 | 133,077.24 | 181,518.72 | 227,464.74 | 271,009.53 | 286,893.70 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 1.12% | 1.12% | 1.12% |
| Growth Rate | -3.49% | -2.49% | -1.49% |
| Year 1 PV (M) | 80,302.06 | 81,134.13 | 81,966.19 |
| Year 2 PV (M) | 127,490.13 | 130,145.84 | 132,828.93 |
| Year 3 PV (M) | 170,208.25 | 175,554.19 | 181,010.92 |
| Year 4 PV (M) | 208,765.94 | 217,554.02 | 226,616.68 |
| Year 5 PV (M) | 243,453.78 | 256,330.84 | 269,747.11 |
| PV of Terminal Value (M) | 25,772,287.90 | 27,135,467.46 | 28,555,728.72 |
| Equity Value (M) | 26,602,508.06 | 27,996,186.48 | 29,447,898.54 |
| Shares Outstanding (M) | 19.40 | 19.40 | 19.40 |
| Fair Value | $1,371,563.77 | $1,443,418.61 | $1,518,265.52 |
| Upside / Downside | 534.98% | 568.25% | 602.90% |
| 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% |