Definitive Analysis
| Stable Growth | $5,045.55 - $11,678.47 | $7,384.10 |
| Multi-Stage | $5,906.64 - $6,480.76 | $6,188.29 |
| Blended Fair Value | $6,786.19 | |
| Current Price | $885.00 | |
| Upside | 666.80% | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 3.53 | 5.25 |
| YoY Growth | - | - | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -100.00% | -32.78% | -25.79% |
| Dividend Yield | - | - | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.53% | 1.20% |
| Net Income To Common (M) | 347,296.93 |
| (-) Cash Dividends Paid (M) | 83,250.00 |
| (=) Cash Retained (M) | 264,046.93 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 69,459.39 | 43,412.12 | 26,047.27 |
| Cash Retained (M) | 264,046.93 | 264,046.93 | 264,046.93 |
| (-) Cash Required (M) | -69,459.39 | -43,412.12 | -26,047.27 |
| (=) Excess Retained (M) | 194,587.54 | 220,634.81 | 237,999.66 |
| (/) Shares Outstanding (M) | 1,387.50 | 1,387.50 | 1,387.50 |
| (=) Excess Retained per Share | 140.24 | 159.02 | 171.53 |
| LTM Dividend per Share | 60.00 | 60.00 | 60.00 |
| (+) Excess Retained per Share | 140.24 | 159.02 | 171.53 |
| (=) Adjusted Dividend | 200.24 | 219.02 | 231.53 |
| WACC / Discount Rate | 6.77% | 6.77% | 6.77% |
| Growth Rate | 2.69% | 3.69% | 4.69% |
| Fair Value | $5,045.55 | $7,384.10 | $11,678.47 |
| Upside / Downside | 470.12% | 734.36% | 1,219.60% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 347,296.93 | 360,122.85 | 373,422.44 | 387,213.20 | 401,513.25 | 416,341.42 | 428,831.66 |
| Payout Ratio | 23.97% | 37.18% | 50.38% | 63.59% | 76.79% | 90.00% | 92.50% |
| Projected Dividends (M) | 83,250.00 | 133,881.70 | 188,139.58 | 246,222.43 | 308,338.76 | 374,707.28 | 396,669.29 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.77% | 6.77% | 6.77% |
| Growth Rate | 2.69% | 3.69% | 4.69% |
| Year 1 PV (M) | 124,184.91 | 125,394.19 | 126,603.47 |
| Year 2 PV (M) | 161,873.36 | 165,041.28 | 168,239.90 |
| Year 3 PV (M) | 196,503.57 | 202,300.16 | 208,209.64 |
| Year 4 PV (M) | 228,254.09 | 237,275.53 | 246,561.78 |
| Year 5 PV (M) | 257,294.31 | 270,068.01 | 283,344.09 |
| PV of Terminal Value (M) | 7,227,358.07 | 7,586,169.62 | 7,959,092.66 |
| Equity Value (M) | 8,195,468.30 | 8,586,248.79 | 8,992,051.55 |
| Shares Outstanding (M) | 1,387.50 | 1,387.50 | 1,387.50 |
| Fair Value | $5,906.64 | $6,188.29 | $6,480.76 |
| Upside / Downside | 567.42% | 599.24% | 632.29% |
| 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% |