Definitive Analysis
| Stable Growth | $4,000.48 - $15,368.87 | $11,425.06 |
| Multi-Stage | $2,052.62 - $2,245.81 | $2,147.44 |
| Blended Fair Value | $6,786.25 | |
| Current Price | $394.00 | |
| Upside | 1,622.40% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 0.00% | 0.00% | 0.00 | 0.00 | 0.00 | 0.00 | 7.45 | 46.47 | 10.84 | 4.74 | 7.22 | 6.95 |
| YoY Growth | - | - | 0.00% | 0.00% | 0.00% | -100.00% | -83.98% | 328.73% | 128.76% | -34.37% | 3.90% | 0.00% |
| Dividend Yield | - | - | 0.00% | 0.00% | 0.00% | 0.00% | 1.05% | 6.45% | 1.24% | 0.64% | 1.00% | 1.14% |
| Net Income To Common (M) | 214,666.57 |
| (-) Cash Dividends Paid (M) | 96,150.38 |
| (=) Cash Retained (M) | 118,516.18 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 42,933.31 | 26,833.32 | 16,099.99 |
| Cash Retained (M) | 118,516.18 | 118,516.18 | 118,516.18 |
| (-) Cash Required (M) | -42,933.31 | -26,833.32 | -16,099.99 |
| (=) Excess Retained (M) | 75,582.87 | 91,682.86 | 102,416.19 |
| (/) Shares Outstanding (M) | 2,769.92 | 2,769.92 | 2,769.92 |
| (=) Excess Retained per Share | 27.29 | 33.10 | 36.97 |
| LTM Dividend per Share | 34.71 | 34.71 | 34.71 |
| (+) Excess Retained per Share | 27.29 | 33.10 | 36.97 |
| (=) Adjusted Dividend | 62.00 | 67.81 | 71.69 |
| WACC / Discount Rate | 6.83% | 6.83% | 6.83% |
| Growth Rate | 5.19% | 6.19% | 7.19% |
| Fair Value | $4,000.48 | $11,425.06 | $15,368.87 |
| Upside / Downside | 915.35% | 2,799.76% | 3,800.73% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 214,666.57 | 227,964.66 | 242,086.54 | 257,083.24 | 273,008.95 | 289,921.22 | 298,618.85 |
| Payout Ratio | 44.79% | 53.83% | 62.87% | 71.92% | 80.96% | 90.00% | 92.50% |
| Projected Dividends (M) | 96,150.38 | 122,718.98 | 152,210.32 | 184,884.57 | 221,022.90 | 260,929.10 | 276,222.44 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.83% | 6.83% | 6.83% |
| Growth Rate | 5.19% | 6.19% | 7.19% |
| Year 1 PV (M) | 113,796.67 | 114,878.44 | 115,960.22 |
| Year 2 PV (M) | 130,881.95 | 133,382.16 | 135,906.01 |
| Year 3 PV (M) | 147,419.24 | 151,663.51 | 155,988.47 |
| Year 4 PV (M) | 163,421.27 | 169,724.49 | 176,208.31 |
| Year 5 PV (M) | 178,900.55 | 187,567.06 | 196,566.23 |
| PV of Terminal Value (M) | 4,951,179.60 | 5,191,030.52 | 5,440,087.98 |
| Equity Value (M) | 5,685,599.29 | 5,948,246.18 | 6,220,717.22 |
| Shares Outstanding (M) | 2,769.92 | 2,769.92 | 2,769.92 |
| Fair Value | $2,052.62 | $2,147.44 | $2,245.81 |
| Upside / Downside | 420.97% | 445.04% | 470.00% |
| 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% |