Definitive Analysis
| Stable Growth | $75,862.33 - $218,389.37 | $118,883.68 |
| Multi-Stage | $84,716.67 - $92,967.79 | $88,764.42 |
| Blended Fair Value | $103,824.05 | |
| Current Price | $18,120.00 | |
| Upside | 472.98% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 7.65% | 6.10% | 766.27 | 779.86 | 723.60 | 585.27 | 530.07 | 530.07 | 530.07 | 530.07 | 530.07 | 530.07 |
| YoY Growth | - | - | -1.74% | 7.77% | 23.63% | 10.41% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 25.00% |
| Dividend Yield | - | - | 5.29% | 5.02% | 4.17% | 3.31% | 3.24% | 4.93% | 2.09% | 1.90% | 2.37% | 2.05% |
| Net Income To Common (M) | 86,040.50 |
| (-) Cash Dividends Paid (M) | 21,185.16 |
| (=) Cash Retained (M) | 64,855.33 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 17,208.10 | 10,755.06 | 6,453.04 |
| Cash Retained (M) | 64,855.33 | 64,855.33 | 64,855.33 |
| (-) Cash Required (M) | -17,208.10 | -10,755.06 | -6,453.04 |
| (=) Excess Retained (M) | 47,647.23 | 54,100.27 | 58,402.29 |
| (/) Shares Outstanding (M) | 27.58 | 27.58 | 27.58 |
| (=) Excess Retained per Share | 1,727.52 | 1,961.49 | 2,117.46 |
| LTM Dividend per Share | 768.10 | 768.10 | 768.10 |
| (+) Excess Retained per Share | 1,727.52 | 1,961.49 | 2,117.46 |
| (=) Adjusted Dividend | 2,495.62 | 2,729.59 | 2,885.56 |
| WACC / Discount Rate | 6.34% | 6.34% | 6.34% |
| Growth Rate | 2.95% | 3.95% | 4.95% |
| Fair Value | $75,862.33 | $118,883.68 | $218,389.37 |
| Upside / Downside | 318.67% | 556.09% | 1,105.24% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 86,040.50 | 89,438.16 | 92,969.99 | 96,641.29 | 100,457.57 | 104,424.55 | 107,557.29 |
| Payout Ratio | 24.62% | 37.70% | 50.77% | 63.85% | 76.92% | 90.00% | 92.50% |
| Projected Dividends (M) | 21,185.16 | 33,716.27 | 47,204.02 | 61,704.43 | 77,276.45 | 93,982.09 | 99,490.49 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.34% | 6.34% | 6.34% |
| Growth Rate | 2.95% | 3.95% | 4.95% |
| Year 1 PV (M) | 31,402.38 | 31,707.41 | 32,012.44 |
| Year 2 PV (M) | 40,947.30 | 41,746.65 | 42,553.73 |
| Year 3 PV (M) | 49,852.37 | 51,319.26 | 52,814.64 |
| Year 4 PV (M) | 58,148.67 | 60,441.12 | 62,800.70 |
| Year 5 PV (M) | 65,865.94 | 69,127.66 | 72,517.33 |
| PV of Terminal Value (M) | 2,090,375.10 | 2,193,891.57 | 2,301,468.96 |
| Equity Value (M) | 2,336,591.76 | 2,448,233.66 | 2,564,167.80 |
| Shares Outstanding (M) | 27.58 | 27.58 | 27.58 |
| Fair Value | $84,716.67 | $88,764.42 | $92,967.79 |
| Upside / Downside | 367.53% | 389.87% | 413.07% |
| 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% |