Definitive Analysis
| Stable Growth | $8,479.91 - $16,194.81 | $11,582.16 |
| Multi-Stage | $12,750.20 - $13,988.59 | $13,357.64 |
| Blended Fair Value | $12,469.90 | |
| Current Price | $6,370.00 | |
| Upside | 95.76% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 3.98% | -1.97% | 246.99 | 302.76 | 361.46 | 235.98 | 333.53 | 203.19 | 212.89 | 240.60 | 243.80 | 248.83 |
| YoY Growth | - | - | -18.42% | -16.24% | 53.17% | -29.25% | 64.15% | -4.56% | -11.52% | -1.31% | -2.02% | -17.47% |
| Dividend Yield | - | - | 3.69% | 3.78% | 4.38% | 2.17% | 3.12% | 2.66% | 1.58% | 2.77% | 2.12% | 2.05% |
| Net Income To Common (M) | 29,275.89 |
| (-) Cash Dividends Paid (M) | 15,139.51 |
| (=) Cash Retained (M) | 14,136.39 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 5,855.18 | 3,659.49 | 2,195.69 |
| Cash Retained (M) | 14,136.39 | 14,136.39 | 14,136.39 |
| (-) Cash Required (M) | -5,855.18 | -3,659.49 | -2,195.69 |
| (=) Excess Retained (M) | 8,281.21 | 10,476.90 | 11,940.69 |
| (/) Shares Outstanding (M) | 53.61 | 53.61 | 53.61 |
| (=) Excess Retained per Share | 154.49 | 195.45 | 222.75 |
| LTM Dividend per Share | 282.43 | 282.43 | 282.43 |
| (+) Excess Retained per Share | 154.49 | 195.45 | 222.75 |
| (=) Adjusted Dividend | 436.91 | 477.87 | 505.18 |
| WACC / Discount Rate | 6.68% | 6.68% | 6.68% |
| Growth Rate | 1.45% | 2.45% | 3.45% |
| Fair Value | $8,479.91 | $11,582.16 | $16,194.81 |
| Upside / Downside | 33.12% | 81.82% | 154.24% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 29,275.89 | 29,992.95 | 30,727.57 | 31,480.18 | 32,251.23 | 33,041.16 | 34,032.39 |
| Payout Ratio | 51.71% | 59.37% | 67.03% | 74.69% | 82.34% | 90.00% | 92.50% |
| Projected Dividends (M) | 15,139.51 | 17,806.98 | 20,596.05 | 23,511.06 | 26,556.51 | 29,737.04 | 31,479.96 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.68% | 6.68% | 6.68% |
| Growth Rate | 1.45% | 2.45% | 3.45% |
| Year 1 PV (M) | 16,529.61 | 16,692.54 | 16,855.48 |
| Year 2 PV (M) | 17,747.14 | 18,098.73 | 18,453.78 |
| Year 3 PV (M) | 18,805.67 | 19,367.28 | 19,939.96 |
| Year 4 PV (M) | 19,717.86 | 20,506.87 | 21,319.34 |
| Year 5 PV (M) | 20,495.50 | 21,525.75 | 22,597.02 |
| PV of Terminal Value (M) | 590,181.64 | 619,848.28 | 650,696.09 |
| Equity Value (M) | 683,477.42 | 716,039.46 | 749,861.67 |
| Shares Outstanding (M) | 53.61 | 53.61 | 53.61 |
| Fair Value | $12,750.20 | $13,357.64 | $13,988.59 |
| Upside / Downside | 100.16% | 109.70% | 119.60% |
| 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% |