Definitive Analysis
| Stable Growth | $254.54 - $740.05 | $693.53 |
| Multi-Stage | $103.80 - $113.48 | $108.55 |
| Blended Fair Value | $401.04 | |
| Current Price | $42.90 | |
| Upside | 834.83% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 12.64% | 20.71% | 1.84 | 1.04 | 1.28 | 1.08 | 1.03 | 1.02 | 1.06 | 0.98 | 0.73 | 0.62 |
| YoY Growth | - | - | 76.93% | -18.73% | 18.55% | 5.15% | 1.18% | -3.91% | 8.22% | 33.33% | 18.16% | 121.07% |
| Dividend Yield | - | - | 4.67% | 3.29% | 5.87% | 3.68% | 4.65% | 5.68% | 5.21% | 4.61% | 3.91% | 3.65% |
| Net Income To Common (M) | 74,138.43 |
| (-) Cash Dividends Paid (M) | 46,725.81 |
| (=) Cash Retained (M) | 27,412.62 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 14,827.69 | 9,267.30 | 5,560.38 |
| Cash Retained (M) | 27,412.62 | 27,412.62 | 27,412.62 |
| (-) Cash Required (M) | -14,827.69 | -9,267.30 | -5,560.38 |
| (=) Excess Retained (M) | 12,584.94 | 18,145.32 | 21,852.24 |
| (/) Shares Outstanding (M) | 19,923.39 | 19,923.39 | 19,923.39 |
| (=) Excess Retained per Share | 0.63 | 0.91 | 1.10 |
| LTM Dividend per Share | 2.35 | 2.35 | 2.35 |
| (+) Excess Retained per Share | 0.63 | 0.91 | 1.10 |
| (=) Adjusted Dividend | 2.98 | 3.26 | 3.44 |
| WACC / Discount Rate | 6.73% | 6.73% | 6.73% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $254.54 | $693.53 | $740.05 |
| Upside / Downside | 493.32% | 1,516.63% | 1,625.06% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 74,138.43 | 78,957.43 | 84,089.66 | 89,555.49 | 95,376.60 | 101,576.08 | 104,623.36 |
| Payout Ratio | 63.03% | 68.42% | 73.82% | 79.21% | 84.61% | 90.00% | 92.50% |
| Projected Dividends (M) | 46,725.81 | 54,022.73 | 62,070.83 | 70,936.94 | 80,693.39 | 91,418.47 | 96,776.61 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.73% | 6.73% | 6.73% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 50,139.16 | 50,614.41 | 51,089.66 |
| Year 2 PV (M) | 53,467.34 | 54,485.75 | 55,513.76 |
| Year 3 PV (M) | 56,711.88 | 58,339.87 | 59,998.73 |
| Year 4 PV (M) | 59,874.25 | 62,176.84 | 64,545.22 |
| Year 5 PV (M) | 62,955.93 | 65,996.72 | 69,153.89 |
| PV of Terminal Value (M) | 1,784,892.44 | 1,871,103.42 | 1,960,613.89 |
| Equity Value (M) | 2,068,041.00 | 2,162,717.01 | 2,260,915.15 |
| Shares Outstanding (M) | 19,923.39 | 19,923.39 | 19,923.39 |
| Fair Value | $103.80 | $108.55 | $113.48 |
| Upside / Downside | 141.96% | 153.03% | 164.52% |
| 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% |