Definitive Analysis
| Stable Growth | $3,432.59 - $8,283.29 | $5,093.71 |
| Multi-Stage | $3,928.15 - $4,310.61 | $4,115.77 |
| Blended Fair Value | $4,604.74 | |
| Current Price | $400.00 | |
| Upside | 1,051.19% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 36.20% | 4.79% | 37.62 | 55.34 | 17.12 | 7.59 | 5.83 | 8.03 | 17.07 | 35.26 | 24.30 | 31.58 |
| YoY Growth | - | - | -32.03% | 223.25% | 125.57% | 30.28% | -27.43% | -52.97% | -51.60% | 45.12% | -23.05% | 34.09% |
| Dividend Yield | - | - | 9.86% | 13.94% | 4.39% | 3.07% | 2.40% | 4.12% | 5.69% | 10.85% | 8.10% | 11.28% |
| Net Income To Common (M) | 76.87 |
| (-) Cash Dividends Paid (M) | 15.27 |
| (=) Cash Retained (M) | 61.60 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 15.37 | 9.61 | 5.77 |
| Cash Retained (M) | 61.60 | 61.60 | 61.60 |
| (-) Cash Required (M) | -15.37 | -9.61 | -5.77 |
| (=) Excess Retained (M) | 46.23 | 51.99 | 55.84 |
| (/) Shares Outstanding (M) | 0.47 | 0.47 | 0.47 |
| (=) Excess Retained per Share | 98.14 | 110.38 | 118.54 |
| LTM Dividend per Share | 32.42 | 32.42 | 32.42 |
| (+) Excess Retained per Share | 98.14 | 110.38 | 118.54 |
| (=) Adjusted Dividend | 130.56 | 142.80 | 150.96 |
| WACC / Discount Rate | 6.70% | 6.70% | 6.70% |
| Growth Rate | 2.79% | 3.79% | 4.79% |
| Fair Value | $3,432.59 | $5,093.71 | $8,283.29 |
| Upside / Downside | 758.15% | 1,173.43% | 1,970.82% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 76.87 | 79.79 | 82.82 | 85.96 | 89.22 | 92.61 | 95.38 |
| Payout Ratio | 19.86% | 33.89% | 47.92% | 61.95% | 75.97% | 90.00% | 92.50% |
| Projected Dividends (M) | 15.27 | 27.04 | 39.68 | 53.25 | 67.78 | 83.34 | 88.23 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.70% | 6.70% | 6.70% |
| Growth Rate | 2.79% | 3.79% | 4.79% |
| Year 1 PV (M) | 25.10 | 25.34 | 25.59 |
| Year 2 PV (M) | 34.19 | 34.85 | 35.53 |
| Year 3 PV (M) | 42.57 | 43.83 | 45.11 |
| Year 4 PV (M) | 50.30 | 52.29 | 54.33 |
| Year 5 PV (M) | 57.41 | 60.25 | 63.21 |
| PV of Terminal Value (M) | 1,640.72 | 1,722.09 | 1,806.66 |
| Equity Value (M) | 1,850.28 | 1,938.66 | 2,030.43 |
| Shares Outstanding (M) | 0.47 | 0.47 | 0.47 |
| Fair Value | $3,928.15 | $4,115.77 | $4,310.61 |
| Upside / Downside | 882.04% | 928.94% | 977.65% |
| 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% |