Definitive Analysis
| Stable Growth | $17,254.15 - $25,199.00 | $21,090.45 |
| Multi-Stage | $30,728.94 - $33,707.10 | $32,189.33 |
| Blended Fair Value | $26,639.89 | |
| Current Price | $122,300.00 | |
| Upside | -78.22% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -4.97% | 3.32% | 914.35 | 681.60 | 987.34 | 794.45 | 992.88 | 1,179.59 | 1,279.48 | 1,579.18 | 1,369.97 | 907.92 |
| YoY Growth | - | - | 34.15% | -30.97% | 24.28% | -19.99% | -15.83% | -7.81% | -18.98% | 15.27% | 50.89% | 37.65% |
| Dividend Yield | - | - | 0.90% | 0.53% | 0.72% | 0.50% | 0.38% | 0.70% | 0.66% | 0.50% | 0.49% | 0.23% |
| Net Income To Common (M) | 158,065.02 |
| (-) Cash Dividends Paid (M) | 92,271.01 |
| (=) Cash Retained (M) | 65,794.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 31,613.00 | 19,758.13 | 11,854.88 |
| Cash Retained (M) | 65,794.00 | 65,794.00 | 65,794.00 |
| (-) Cash Required (M) | -31,613.00 | -19,758.13 | -11,854.88 |
| (=) Excess Retained (M) | 34,181.00 | 46,035.88 | 53,939.13 |
| (/) Shares Outstanding (M) | 69.02 | 69.02 | 69.02 |
| (=) Excess Retained per Share | 495.22 | 666.98 | 781.48 |
| LTM Dividend per Share | 1,336.84 | 1,336.84 | 1,336.84 |
| (+) Excess Retained per Share | 495.22 | 666.98 | 781.48 |
| (=) Adjusted Dividend | 1,832.07 | 2,003.82 | 2,118.33 |
| WACC / Discount Rate | 8.44% | 8.44% | 8.44% |
| Growth Rate | -1.97% | -0.97% | 0.03% |
| Fair Value | $17,254.15 | $21,090.45 | $25,199.00 |
| Upside / Downside | -85.89% | -82.76% | -79.40% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 158,065.02 | 156,529.61 | 155,009.12 | 153,503.40 | 152,012.30 | 150,535.69 | 155,051.76 |
| Payout Ratio | 58.38% | 64.70% | 71.03% | 77.35% | 83.68% | 90.00% | 92.50% |
| Projected Dividends (M) | 92,271.01 | 101,275.10 | 110,095.55 | 118,735.09 | 127,196.40 | 135,482.12 | 143,422.88 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 8.44% | 8.44% | 8.44% |
| Growth Rate | -1.97% | -0.97% | 0.03% |
| Year 1 PV (M) | 92,451.86 | 93,394.97 | 94,338.08 |
| Year 2 PV (M) | 91,747.81 | 93,629.22 | 95,529.72 |
| Year 3 PV (M) | 90,327.08 | 93,119.69 | 95,969.26 |
| Year 4 PV (M) | 88,333.75 | 91,993.69 | 95,766.19 |
| Year 5 PV (M) | 85,890.83 | 90,362.03 | 95,017.53 |
| PV of Terminal Value (M) | 1,672,206.54 | 1,759,256.27 | 1,849,894.06 |
| Equity Value (M) | 2,120,957.87 | 2,221,755.86 | 2,326,514.84 |
| Shares Outstanding (M) | 69.02 | 69.02 | 69.02 |
| Fair Value | $30,728.94 | $32,189.33 | $33,707.10 |
| Upside / Downside | -74.87% | -73.68% | -72.44% |
| 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% |