Definitive Analysis
| Stable Growth | $30.00 - $60.43 | $41.80 |
| Multi-Stage | $40.62 - $44.51 | $42.53 |
| Blended Fair Value | $42.16 | |
| Current Price | $22.28 | |
| Upside | 89.24% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -7.05% | 5.85% | 0.55 | 0.47 | 1.26 | 1.05 | 0.93 | 0.79 | 0.98 | 0.90 | 1.43 | 0.52 |
| YoY Growth | - | - | 17.41% | -62.84% | 19.90% | 12.14% | 18.29% | -19.76% | 9.83% | -37.29% | 174.93% | 67.53% |
| Dividend Yield | - | - | 3.40% | 3.47% | 7.96% | 5.96% | 5.96% | 5.77% | 6.01% | 5.44% | 8.36% | 3.11% |
| Net Income To Common (M) | 13,806.67 |
| (-) Cash Dividends Paid (M) | 8,324.93 |
| (=) Cash Retained (M) | 5,481.75 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 2,761.33 | 1,725.83 | 1,035.50 |
| Cash Retained (M) | 5,481.75 | 5,481.75 | 5,481.75 |
| (-) Cash Required (M) | -2,761.33 | -1,725.83 | -1,035.50 |
| (=) Excess Retained (M) | 2,720.41 | 3,755.91 | 4,446.25 |
| (/) Shares Outstanding (M) | 7,793.17 | 7,793.17 | 7,793.17 |
| (=) Excess Retained per Share | 0.35 | 0.48 | 0.57 |
| LTM Dividend per Share | 1.07 | 1.07 | 1.07 |
| (+) Excess Retained per Share | 0.35 | 0.48 | 0.57 |
| (=) Adjusted Dividend | 1.42 | 1.55 | 1.64 |
| WACC / Discount Rate | 6.87% | 6.87% | 6.87% |
| Growth Rate | 2.05% | 3.05% | 4.05% |
| Fair Value | $30.00 | $41.80 | $60.43 |
| Upside / Downside | 34.63% | 87.60% | 171.21% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 13,806.67 | 14,227.59 | 14,661.33 | 15,108.30 | 15,568.90 | 16,043.53 | 16,524.84 |
| Payout Ratio | 60.30% | 66.24% | 72.18% | 78.12% | 84.06% | 90.00% | 92.50% |
| Projected Dividends (M) | 8,324.93 | 9,423.94 | 10,582.23 | 11,802.39 | 13,087.10 | 14,439.18 | 15,285.48 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.87% | 6.87% | 6.87% |
| Growth Rate | 2.05% | 3.05% | 4.05% |
| Year 1 PV (M) | 8,732.53 | 8,818.10 | 8,903.67 |
| Year 2 PV (M) | 9,086.40 | 9,265.35 | 9,446.05 |
| Year 3 PV (M) | 9,390.56 | 9,669.34 | 9,953.58 |
| Year 4 PV (M) | 9,648.78 | 10,032.58 | 10,427.72 |
| Year 5 PV (M) | 9,864.58 | 10,357.48 | 10,869.88 |
| PV of Terminal Value (M) | 269,806.15 | 283,287.27 | 297,301.97 |
| Equity Value (M) | 316,529.00 | 331,430.12 | 346,902.86 |
| Shares Outstanding (M) | 7,793.17 | 7,793.17 | 7,793.17 |
| Fair Value | $40.62 | $42.53 | $44.51 |
| Upside / Downside | 82.30% | 90.88% | 99.79% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| HUBB | Hubbell Incorporated | 1.14% | $5.26 | 32.54% |
| MATX | Matson, Inc. | 1.14% | $1.42 | 10.47% |
| SNX | TD SYNNEX Corporation | 1.14% | $1.74 | 18.66% |
| ARMK | Aramark | 1.13% | $0.42 | 33.95% |
| CVLG | Covenant Logistics Group, Inc. | 1.13% | $0.25 | 21.30% |
| EQT | EQT Corporation | 1.13% | $0.61 | 21.38% |
| WHD | Cactus, Inc. | 1.13% | $0.53 | 21.20% |
| CFBK | CF Bankshares Inc. | 1.12% | $0.28 | 10.89% |
| LII | Lennox International Inc. | 1.12% | $5.59 | 23.57% |
| ROL | Rollins, Inc. | 1.12% | $0.66 | 61.92% |
| FELE | Franklin Electric Co., Inc. | 1.11% | $1.07 | 34.36% |
| GOLF | Acushnet Holdings Corp. | 1.11% | $0.91 | 24.93% |
| KOP | Koppers Holdings Inc. | 1.11% | $0.30 | 37.27% |
| MWA | Mueller Water Products, Inc. | 1.11% | $0.27 | 21.86% |
| RSG | Republic Services, Inc. | 1.11% | $2.33 | 34.47% |
| 0HOU.L | BorgWarner Inc. | 1.10% | $0.50 | 80.60% |
| 0K3H.L | Motorola Solutions, Inc. | 1.10% | $4.20 | 33.55% |
| FBK | FB Financial Corporation | 1.10% | $0.62 | 32.29% |
| AGCO | AGCO Corporation | 1.09% | $1.16 | 23.05% |
| VRE | Veris Residential, Inc. | 1.09% | $0.16 | 26.28% |
| ALSN | Allison Transmission Holdings, Inc. | 1.08% | $1.07 | 12.88% |
| CSV | Carriage Services, Inc. | 1.08% | $0.45 | 14.21% |
| LFUS | Littelfuse, Inc. | 1.08% | $2.83 | 59.57% |
| OSBC | Old Second Bancorp, Inc. | 1.08% | $0.21 | 15.92% |
| TPX | Tempur Sealy International, Inc. | 1.08% | $0.62 | 42.01% |
| WSC | WillScot Holdings Corporation | 1.08% | $0.21 | 17.16% |
| BVH | Bluegreen Vacations Holding Corporation | 1.07% | $0.80 | 18.69% |
| HNNAZ | Hennessy Advisors, Inc. 4.875% Notes due 2026 | 1.07% | $0.27 | 21.11% |
| HTB | HomeTrust Bancshares, Inc. | 1.07% | $0.46 | 12.57% |
| ZBH | Zimmer Biomet Holdings, Inc. | 1.07% | $0.96 | 23.70% |
| DOV | Dover Corporation | 1.05% | $2.06 | 12.63% |
| NDAQ | Nasdaq, Inc. | 1.05% | $1.01 | 36.06% |
| 0H9N.L | Aecom | 1.04% | $1.00 | 23.78% |
| BODY | The Beachbody Company, Inc. | 1.04% | $0.10 | 1.61% |
| LYTS | LSI Industries Inc. | 1.04% | $0.19 | 24.09% |
| UNTY | Unity Bancorp, Inc. | 1.04% | $0.53 | 10.03% |
| CTVA | Corteva, Inc. | 1.03% | $0.70 | 29.41% |
| TJX | The TJX Companies, Inc. | 1.03% | $1.59 | 35.03% |
| ABCB | Ameris Bancorp | 1.02% | $0.76 | 13.03% |
| CRAI | CRA International, Inc. | 1.02% | $2.05 | 23.94% |
| CTA-PB | E. I. du Pont de Nemours and Company | 1.02% | $0.70 | 29.41% |
| FNWD | Finward Bancorp | 1.02% | $0.36 | 33.06% |
| HSII | Heidrick & Struggles International, Inc. | 1.02% | $0.60 | 34.74% |
| LNG | Cheniere Energy, Inc. | 1.02% | $2.02 | 11.09% |
| 0HTG.L | Cardinal Health, Inc. | 1.01% | $2.07 | 31.03% |
| 0I4X.L | Crown Holdings, Inc. | 1.01% | $1.03 | 12.58% |
| CMC | Commercial Metals Company | 1.01% | $0.72 | 96.19% |
| TR | Tootsie Roll Industries, Inc. | 1.01% | $0.36 | 27.67% |
| KNX | Knight-Swift Transportation Holdings Inc. | 1.00% | $0.52 | 59.68% |
| PNFP | Pinnacle Financial Partners, Inc. | 1.00% | $0.96 | 11.84% |