Definitive Analysis
| Stable Growth | $489.50 - $1,067.39 | $1,000.30 |
| Multi-Stage | $163.62 - $178.95 | $171.15 |
| Blended Fair Value | $585.73 | |
| Current Price | $33.80 | |
| Upside | 1,632.91% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 11.84% | 16.80% | 1.64 | 1.57 | 1.43 | 0.69 | 0.60 | 0.94 | 0.79 | 0.66 | 0.56 | 0.46 |
| YoY Growth | - | - | 4.55% | 10.00% | 106.63% | 14.50% | -35.68% | 19.27% | 18.77% | 19.18% | 19.87% | 33.41% |
| Dividend Yield | - | - | 4.69% | 4.76% | 4.25% | 2.13% | 1.59% | 2.52% | 2.92% | 2.18% | 1.70% | 1.39% |
| Net Income To Common (M) | 19.68 |
| (-) Cash Dividends Paid (M) | 12.47 |
| (=) Cash Retained (M) | 7.21 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 3.94 | 2.46 | 1.48 |
| Cash Retained (M) | 7.21 | 7.21 | 7.21 |
| (-) Cash Required (M) | -3.94 | -2.46 | -1.48 |
| (=) Excess Retained (M) | 3.28 | 4.75 | 5.74 |
| (/) Shares Outstanding (M) | 3.67 | 3.67 | 3.67 |
| (=) Excess Retained per Share | 0.89 | 1.30 | 1.56 |
| LTM Dividend per Share | 3.40 | 3.40 | 3.40 |
| (+) Excess Retained per Share | 0.89 | 1.30 | 1.56 |
| (=) Adjusted Dividend | 4.29 | 4.70 | 4.96 |
| WACC / Discount Rate | 6.43% | 6.43% | 6.43% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $489.50 | $1,000.30 | $1,067.39 |
| Upside / Downside | 1,348.24% | 2,859.48% | 3,057.97% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 19.68 | 20.96 | 22.32 | 23.77 | 25.32 | 26.96 | 27.77 |
| Payout Ratio | 63.35% | 68.68% | 74.01% | 79.34% | 84.67% | 90.00% | 92.50% |
| Projected Dividends (M) | 12.47 | 14.39 | 16.52 | 18.86 | 21.44 | 24.27 | 25.69 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.43% | 6.43% | 6.43% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 13.40 | 13.53 | 13.65 |
| Year 2 PV (M) | 14.31 | 14.59 | 14.86 |
| Year 3 PV (M) | 15.21 | 15.65 | 16.09 |
| Year 4 PV (M) | 16.09 | 16.71 | 17.35 |
| Year 5 PV (M) | 16.95 | 17.77 | 18.62 |
| PV of Terminal Value (M) | 523.97 | 549.28 | 575.55 |
| Equity Value (M) | 599.94 | 627.52 | 656.13 |
| Shares Outstanding (M) | 3.67 | 3.67 | 3.67 |
| Fair Value | $163.62 | $171.15 | $178.95 |
| Upside / Downside | 384.09% | 406.35% | 429.44% |
| 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% |