Definitive Analysis
| Stable Growth | $122.08 - $550.56 | $282.30 |
| Multi-Stage | $66.45 - $72.50 | $69.42 |
| Blended Fair Value | $175.86 | |
| Current Price | $20.62 | |
| Upside | 752.86% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 0.00% | 85.41% | 5.28 | 5.98 | 1.67 | 0.00 | 0.71 | 0.00 | 0.00 | 0.01 | 0.25 | 0.00 |
| YoY Growth | - | - | -11.73% | 258.85% | 0.00% | -100.00% | 0.00% | 0.00% | -100.00% | -95.04% | 0.00% | -100.00% |
| Dividend Yield | - | - | 32.03% | 17.00% | 5.35% | 0.00% | 7.74% | 0.00% | 0.00% | 0.17% | 3.29% | 0.00% |
| Net Income To Common (M) | 276.92 |
| (-) Cash Dividends Paid (M) | 250.19 |
| (=) Cash Retained (M) | 26.72 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 55.38 | 34.61 | 20.77 |
| Cash Retained (M) | 26.72 | 26.72 | 26.72 |
| (-) Cash Required (M) | -55.38 | -34.61 | -20.77 |
| (=) Excess Retained (M) | -28.66 | -7.89 | 5.96 |
| (/) Shares Outstanding (M) | 100.03 | 100.03 | 100.03 |
| (=) Excess Retained per Share | -0.29 | -0.08 | 0.06 |
| LTM Dividend per Share | 2.50 | 2.50 | 2.50 |
| (+) Excess Retained per Share | -0.29 | -0.08 | 0.06 |
| (=) Adjusted Dividend | 2.21 | 2.42 | 2.56 |
| WACC / Discount Rate | 7.41% | 7.41% | 7.41% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $122.08 | $282.30 | $550.56 |
| Upside / Downside | 492.07% | 1,269.06% | 2,570.02% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 276.92 | 294.91 | 314.08 | 334.50 | 356.24 | 379.40 | 390.78 |
| Payout Ratio | 90.35% | 90.28% | 90.21% | 90.14% | 90.07% | 90.00% | 92.50% |
| Projected Dividends (M) | 250.19 | 266.25 | 283.33 | 301.52 | 320.87 | 341.46 | 361.47 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 7.41% | 7.41% | 7.41% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 245.54 | 247.87 | 250.20 |
| Year 2 PV (M) | 240.98 | 245.57 | 250.21 |
| Year 3 PV (M) | 236.50 | 243.29 | 250.21 |
| Year 4 PV (M) | 232.11 | 241.04 | 250.22 |
| Year 5 PV (M) | 227.80 | 238.80 | 250.22 |
| PV of Terminal Value (M) | 5,463.50 | 5,727.39 | 6,001.37 |
| Equity Value (M) | 6,646.44 | 6,943.96 | 7,252.43 |
| Shares Outstanding (M) | 100.03 | 100.03 | 100.03 |
| Fair Value | $66.45 | $69.42 | $72.50 |
| Upside / Downside | 222.24% | 236.66% | 251.62% |
| 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% |