Definitive Analysis
| Stable Growth | $286.46 - $444.54 | $359.61 |
| Multi-Stage | $656.64 - $723.29 | $689.31 |
| Blended Fair Value | $524.46 | |
| Current Price | $700.00 | |
| Upside | -25.08% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 0.00% | 0.00% | 11.50 | 7.00 | 0.00 | 13.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| YoY Growth | - | - | 64.29% | 0.00% | -100.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dividend Yield | - | - | 1.32% | 0.93% | 0.00% | 5.37% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Income To Common (M) | 60,967.07 |
| (-) Cash Dividends Paid (M) | 21,000.00 |
| (=) Cash Retained (M) | 39,967.07 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 12,193.41 | 7,620.88 | 4,572.53 |
| Cash Retained (M) | 39,967.07 | 39,967.07 | 39,967.07 |
| (-) Cash Required (M) | -12,193.41 | -7,620.88 | -4,572.53 |
| (=) Excess Retained (M) | 27,773.65 | 32,346.18 | 35,394.54 |
| (/) Shares Outstanding (M) | 2,000.00 | 2,000.00 | 2,000.00 |
| (=) Excess Retained per Share | 13.89 | 16.17 | 17.70 |
| LTM Dividend per Share | 10.50 | 10.50 | 10.50 |
| (+) Excess Retained per Share | 13.89 | 16.17 | 17.70 |
| (=) Adjusted Dividend | 24.39 | 26.67 | 28.20 |
| WACC / Discount Rate | 6.34% | 6.34% | 6.34% |
| Growth Rate | -2.00% | -1.00% | 0.00% |
| Fair Value | $286.46 | $359.61 | $444.54 |
| Upside / Downside | -59.08% | -48.63% | -36.49% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 60,967.07 | 60,357.40 | 59,753.82 | 59,156.29 | 58,564.72 | 57,979.08 | 59,718.45 |
| Payout Ratio | 34.44% | 45.56% | 56.67% | 67.78% | 78.89% | 90.00% | 92.50% |
| Projected Dividends (M) | 21,000.00 | 27,496.33 | 33,860.64 | 40,094.91 | 46,201.10 | 52,181.17 | 55,239.56 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.34% | 6.34% | 6.34% |
| Growth Rate | -2.00% | -1.00% | 0.00% |
| Year 1 PV (M) | 25,595.10 | 25,856.27 | 26,117.45 |
| Year 2 PV (M) | 29,339.94 | 29,941.77 | 30,549.70 |
| Year 3 PV (M) | 32,339.65 | 33,339.77 | 34,360.31 |
| Year 4 PV (M) | 34,688.09 | 36,125.75 | 37,607.65 |
| Year 5 PV (M) | 36,469.01 | 38,368.03 | 40,345.35 |
| PV of Terminal Value (M) | 1,154,850.13 | 1,214,985.86 | 1,277,601.02 |
| Equity Value (M) | 1,313,281.91 | 1,378,617.45 | 1,446,581.48 |
| Shares Outstanding (M) | 2,000.00 | 2,000.00 | 2,000.00 |
| Fair Value | $656.64 | $689.31 | $723.29 |
| Upside / Downside | -6.19% | -1.53% | 3.33% |
| 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% |