Definitive Analysis
| Stable Growth | $74,412.92 - $160,854.96 | $106,364.47 |
| Multi-Stage | $99,040.90 - $108,704.56 | $103,781.15 |
| Blended Fair Value | $105,072.81 | |
| Current Price | $31,300.00 | |
| Upside | 235.70% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 5.04% | 9.30% | 956.20 | 990.50 | 1,030.82 | 969.72 | 1,355.92 | 747.69 | 684.25 | 684.25 | 759.10 | 524.15 |
| YoY Growth | - | - | -3.46% | -3.91% | 6.30% | -28.48% | 81.35% | 9.27% | 0.00% | -9.86% | 44.83% | 33.33% |
| Dividend Yield | - | - | 3.71% | 4.32% | 4.40% | 4.19% | 4.37% | 5.42% | 3.40% | 3.51% | 3.06% | 1.52% |
| Net Income To Common (M) | 85,616.23 |
| (-) Cash Dividends Paid (M) | 27,592.98 |
| (=) Cash Retained (M) | 58,023.25 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 17,123.25 | 10,702.03 | 6,421.22 |
| Cash Retained (M) | 58,023.25 | 58,023.25 | 58,023.25 |
| (-) Cash Required (M) | -17,123.25 | -10,702.03 | -6,421.22 |
| (=) Excess Retained (M) | 40,900.00 | 47,321.22 | 51,602.03 |
| (/) Shares Outstanding (M) | 21.37 | 21.37 | 21.37 |
| (=) Excess Retained per Share | 1,913.83 | 2,214.30 | 2,414.61 |
| LTM Dividend per Share | 1,291.16 | 1,291.16 | 1,291.16 |
| (+) Excess Retained per Share | 1,913.83 | 2,214.30 | 2,414.61 |
| (=) Adjusted Dividend | 3,204.99 | 3,505.45 | 3,705.77 |
| WACC / Discount Rate | 6.54% | 6.54% | 6.54% |
| Growth Rate | 2.14% | 3.14% | 4.14% |
| Fair Value | $74,412.92 | $106,364.47 | $160,854.96 |
| Upside / Downside | 137.74% | 239.82% | 413.91% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 85,616.23 | 88,303.27 | 91,074.64 | 93,933.00 | 96,881.06 | 99,921.64 | 102,919.29 |
| Payout Ratio | 32.23% | 43.78% | 55.34% | 66.89% | 78.45% | 90.00% | 92.50% |
| Projected Dividends (M) | 27,592.98 | 38,661.77 | 50,398.17 | 62,833.17 | 75,999.06 | 89,929.48 | 95,200.35 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.54% | 6.54% | 6.54% |
| Growth Rate | 2.14% | 3.14% | 4.14% |
| Year 1 PV (M) | 35,937.47 | 36,289.32 | 36,641.17 |
| Year 2 PV (M) | 43,545.79 | 44,402.65 | 45,267.85 |
| Year 3 PV (M) | 50,464.52 | 51,961.31 | 53,487.42 |
| Year 4 PV (M) | 56,737.62 | 58,992.45 | 61,313.84 |
| Year 5 PV (M) | 62,406.62 | 65,522.03 | 68,760.64 |
| PV of Terminal Value (M) | 1,867,486.28 | 1,960,713.33 | 2,057,626.96 |
| Equity Value (M) | 2,116,578.30 | 2,217,881.10 | 2,323,097.88 |
| Shares Outstanding (M) | 21.37 | 21.37 | 21.37 |
| Fair Value | $99,040.90 | $103,781.15 | $108,704.56 |
| Upside / Downside | 216.42% | 231.57% | 247.30% |
| 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% |