Definitive Analysis
| Stable Growth | $399.89 - $1,411.07 | $1,322.38 |
| Multi-Stage | $184.23 - $201.37 | $192.64 |
| Blended Fair Value | $757.51 | |
| Current Price | $63.00 | |
| Upside | 1,102.40% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 9.16% | 9.83% | 4.34 | 2.40 | 1.94 | 3.50 | 0.00 | 2.80 | 2.50 | 1.40 | 2.08 | 4.70 |
| YoY Growth | - | - | 80.89% | 23.70% | -44.57% | 0.00% | -100.00% | 12.00% | 78.58% | -32.68% | -55.75% | 176.47% |
| Dividend Yield | - | - | 7.75% | 4.93% | 5.53% | 10.34% | 0.00% | 8.94% | 6.13% | 3.35% | 5.98% | 13.21% |
| Net Income To Common (M) | 6,126.00 |
| (-) Cash Dividends Paid (M) | 3,748.00 |
| (=) Cash Retained (M) | 2,378.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 1,225.20 | 765.75 | 459.45 |
| Cash Retained (M) | 2,378.00 | 2,378.00 | 2,378.00 |
| (-) Cash Required (M) | -1,225.20 | -765.75 | -459.45 |
| (=) Excess Retained (M) | 1,152.80 | 1,612.25 | 1,918.55 |
| (/) Shares Outstanding (M) | 863.39 | 863.39 | 863.39 |
| (=) Excess Retained per Share | 1.34 | 1.87 | 2.22 |
| LTM Dividend per Share | 4.34 | 4.34 | 4.34 |
| (+) Excess Retained per Share | 1.34 | 1.87 | 2.22 |
| (=) Adjusted Dividend | 5.68 | 6.21 | 6.56 |
| WACC / Discount Rate | 7.00% | 7.00% | 7.00% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $399.89 | $1,322.38 | $1,411.07 |
| Upside / Downside | 534.74% | 1,999.02% | 2,139.80% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 6,126.00 | 6,524.19 | 6,948.26 | 7,399.90 | 7,880.89 | 8,393.15 | 8,644.95 |
| Payout Ratio | 61.18% | 66.95% | 72.71% | 78.47% | 84.24% | 90.00% | 92.50% |
| Projected Dividends (M) | 3,748.00 | 4,367.65 | 5,052.02 | 5,806.90 | 6,638.58 | 7,553.84 | 7,996.57 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 7.00% | 7.00% | 7.00% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 4,043.68 | 4,082.01 | 4,120.34 |
| Year 2 PV (M) | 4,330.35 | 4,412.83 | 4,496.09 |
| Year 3 PV (M) | 4,608.21 | 4,740.49 | 4,875.28 |
| Year 4 PV (M) | 4,877.43 | 5,065.01 | 5,257.94 |
| Year 5 PV (M) | 5,138.22 | 5,386.40 | 5,644.08 |
| PV of Terminal Value (M) | 136,068.51 | 142,640.67 | 149,464.36 |
| Equity Value (M) | 159,066.41 | 166,327.41 | 173,858.09 |
| Shares Outstanding (M) | 863.39 | 863.39 | 863.39 |
| Fair Value | $184.23 | $192.64 | $201.37 |
| Upside / Downside | 192.44% | 205.78% | 219.63% |
| 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% |