Definitive Analysis
| Stable Growth | $12.54 - $65.61 | $25.18 |
| Multi-Stage | $8.24 - $9.00 | $8.61 |
| Blended Fair Value | $16.90 | |
| Current Price | $3.75 | |
| Upside | 350.58% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 0.00% | 10.68% | 0.20 | 0.15 | 0.08 | 0.00 | 0.09 | 0.00 | 0.10 | 0.07 | 0.09 | 0.09 |
| YoY Growth | - | - | 33.33% | 76.47% | 0.00% | -100.00% | 0.00% | -100.00% | 42.86% | -22.22% | 0.00% | 24.14% |
| Dividend Yield | - | - | 6.45% | 5.36% | 4.01% | 0.00% | 7.14% | 0.00% | 10.64% | 6.03% | 8.49% | 7.32% |
| Net Income To Common (M) | 1,548.29 |
| (-) Cash Dividends Paid (M) | 1,166.68 |
| (=) Cash Retained (M) | 381.62 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 309.66 | 193.54 | 116.12 |
| Cash Retained (M) | 381.62 | 381.62 | 381.62 |
| (-) Cash Required (M) | -309.66 | -193.54 | -116.12 |
| (=) Excess Retained (M) | 71.96 | 188.08 | 265.50 |
| (/) Shares Outstanding (M) | 4,666.70 | 4,666.70 | 4,666.70 |
| (=) Excess Retained per Share | 0.02 | 0.04 | 0.06 |
| LTM Dividend per Share | 0.25 | 0.25 | 0.25 |
| (+) Excess Retained per Share | 0.02 | 0.04 | 0.06 |
| (=) Adjusted Dividend | 0.27 | 0.29 | 0.31 |
| WACC / Discount Rate | 7.11% | 7.11% | 7.11% |
| Growth Rate | 4.89% | 5.89% | 6.89% |
| Fair Value | $12.54 | $25.18 | $65.61 |
| Upside / Downside | 234.29% | 571.47% | 1,649.49% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 1,548.29 | 1,639.45 | 1,735.97 | 1,838.18 | 1,946.41 | 2,061.00 | 2,122.83 |
| Payout Ratio | 75.35% | 78.28% | 81.21% | 84.14% | 87.07% | 90.00% | 92.50% |
| Projected Dividends (M) | 1,166.68 | 1,283.39 | 1,409.81 | 1,546.66 | 1,694.75 | 1,854.90 | 1,963.62 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 7.11% | 7.11% | 7.11% |
| Growth Rate | 4.89% | 5.89% | 6.89% |
| Year 1 PV (M) | 1,186.90 | 1,198.22 | 1,209.53 |
| Year 2 PV (M) | 1,205.79 | 1,228.89 | 1,252.21 |
| Year 3 PV (M) | 1,223.38 | 1,258.71 | 1,294.71 |
| Year 4 PV (M) | 1,239.73 | 1,287.69 | 1,337.02 |
| Year 5 PV (M) | 1,254.87 | 1,315.84 | 1,379.16 |
| PV of Terminal Value (M) | 32,334.36 | 33,905.41 | 35,536.95 |
| Equity Value (M) | 38,445.03 | 40,194.76 | 42,009.59 |
| Shares Outstanding (M) | 4,666.70 | 4,666.70 | 4,666.70 |
| Fair Value | $8.24 | $8.61 | $9.00 |
| Upside / Downside | 119.68% | 129.68% | 140.05% |
| 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% |