Definitive Analysis
| Stable Growth | $27.40 - $41.93 | $34.19 |
| Multi-Stage | $61.55 - $67.59 | $64.51 |
| Blended Fair Value | $49.35 | |
| Current Price | $14.60 | |
| Upside | 238.00% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 0.00% | 0.00% | 2.06 | 0.75 | 0.68 | 0.29 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| YoY Growth | - | - | 176.47% | 10.39% | 133.33% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dividend Yield | - | - | 12.72% | 4.10% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Income To Common (M) | 348.00 |
| (-) Cash Dividends Paid (M) | 314.00 |
| (=) Cash Retained (M) | 34.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 69.60 | 43.50 | 26.10 |
| Cash Retained (M) | 34.00 | 34.00 | 34.00 |
| (-) Cash Required (M) | -69.60 | -43.50 | -26.10 |
| (=) Excess Retained (M) | -35.60 | -9.50 | 7.90 |
| (/) Shares Outstanding (M) | 114.02 | 114.02 | 114.02 |
| (=) Excess Retained per Share | -0.31 | -0.08 | 0.07 |
| LTM Dividend per Share | 2.75 | 2.75 | 2.75 |
| (+) Excess Retained per Share | -0.31 | -0.08 | 0.07 |
| (=) Adjusted Dividend | 2.44 | 2.67 | 2.82 |
| WACC / Discount Rate | 6.73% | 6.73% | 6.73% |
| Growth Rate | -2.00% | -1.00% | 0.00% |
| Fair Value | $27.40 | $34.19 | $41.93 |
| Upside / Downside | 87.66% | 134.16% | 187.18% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 348.00 | 344.52 | 341.07 | 337.66 | 334.29 | 330.94 | 340.87 |
| Payout Ratio | 90.23% | 90.18% | 90.14% | 90.09% | 90.05% | 90.00% | 92.50% |
| Projected Dividends (M) | 314.00 | 310.70 | 307.44 | 304.21 | 301.01 | 297.85 | 315.31 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.73% | 6.73% | 6.73% |
| Growth Rate | -2.00% | -1.00% | 0.00% |
| Year 1 PV (M) | 288.16 | 291.10 | 294.04 |
| Year 2 PV (M) | 264.45 | 269.87 | 275.35 |
| Year 3 PV (M) | 242.68 | 250.19 | 257.85 |
| Year 4 PV (M) | 222.71 | 231.94 | 241.46 |
| Year 5 PV (M) | 204.39 | 215.03 | 226.11 |
| PV of Terminal Value (M) | 5,795.38 | 6,097.16 | 6,411.38 |
| Equity Value (M) | 7,017.77 | 7,355.29 | 7,706.19 |
| Shares Outstanding (M) | 114.02 | 114.02 | 114.02 |
| Fair Value | $61.55 | $64.51 | $67.59 |
| Upside / Downside | 321.57% | 341.84% | 362.92% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| EXPD | Expeditors International of Washington, Inc. | 0.99% | $1.50 | 24.32% |
| LISOX | Lazard International Strategic Equity Ptf Open Shares | 0.99% | $0.13 | 36.87% |
| MXC | Mexco Energy Corporation | 0.99% | $0.10 | 12.25% |
| NIC | Nicolet Bankshares, Inc. | 0.99% | $1.19 | 12.58% |
| PAYC | Paycom Software, Inc. | 0.99% | $1.51 | 18.80% |
| RRC | Range Resources Corporation | 0.99% | $0.35 | 14.60% |
| WLFC | Willis Lease Finance Corporation | 0.99% | $1.32 | 7.58% |
| WOR | Worthington Industries, Inc. | 0.99% | $0.52 | 23.95% |
| CNXN | PC Connection, Inc. | 0.98% | $0.56 | 16.89% |
| CAT | Caterpillar Inc. | 0.97% | $5.78 | 29.40% |
| CNK | Cinemark Holdings, Inc. | 0.97% | $0.23 | 18.28% |
| ECL | Ecolab Inc. | 0.97% | $2.54 | 36.57% |
| EVR | Evercore Inc. | 0.97% | $3.41 | 27.02% |
| LSBK | Lake Shore Bancorp, Inc. | 0.96% | $0.14 | 24.34% |
| 0ITL.L | Arthur J. Gallagher & Co. | 0.95% | $2.42 | 39.43% |
| 0IZI.L | W.W. Grainger, Inc. | 0.95% | $9.52 | 26.47% |
| 0L5V.L | The Sherwin-Williams Company | 0.95% | $3.11 | 30.09% |
| 0R2S.L | Stryker Corporation | 0.95% | $3.28 | 43.09% |
| RRX | Regal Rexnord Corporation | 0.95% | $1.39 | 36.07% |
| WT | WisdomTree, Inc. | 0.95% | $0.12 | 18.12% |
| J | Jacobs Solutions Inc. | 0.94% | $1.27 | 53.80% |
| ORCL | Oracle Corporation | 0.94% | $1.84 | 34.81% |
| TCBS | Texas Community Bancshares, Inc. | 0.94% | $0.17 | 19.22% |
| IMKTA | Ingles Markets, Incorporated | 0.93% | $0.65 | 14.68% |
| ODC | Oil-Dri Corporation of America | 0.93% | $0.45 | 12.28% |
| PENG | Penguin Solutions, Inc. | 0.93% | $0.19 | 40.17% |
| SSBK | Southern States Bancshares, Inc. | 0.93% | $0.34 | 9.19% |
| DAL | Delta Air Lines, Inc. | 0.92% | $0.63 | 8.94% |
| HIFS | Hingham Institution for Savings | 0.92% | $2.49 | 12.15% |
| RL | Ralph Lauren Corporation | 0.92% | $3.34 | 24.37% |
| OPY | Oppenheimer Holdings Inc. | 0.91% | $0.66 | 8.90% |
| BGC | BGC Group, Inc | 0.90% | $0.08 | 23.56% |
| CDRE | Cadre Holdings, Inc. | 0.90% | $0.37 | 33.35% |
| MBNKP | Medallion Bank | 0.90% | $0.23 | 12.50% |
| JBHT | J.B. Hunt Transport Services, Inc. | 0.89% | $1.75 | 30.14% |
| NYT | The New York Times Company | 0.89% | $0.62 | 30.32% |
| RMD | ResMed Inc. | 0.89% | $2.18 | 22.31% |
| VBFC | Village Bank and Trust Financial Corp. | 0.89% | $0.72 | 15.35% |
| 0I14.L | Cognex Corporation | 0.88% | $0.32 | 49.16% |
| AR | Antero Resources Corporation | 0.88% | $0.30 | 17.15% |
| LDOS | Leidos Holdings, Inc. | 0.88% | $1.61 | 14.88% |
| LMAT | LeMaitre Vascular, Inc. | 0.88% | $0.70 | 32.20% |
| NNI | Nelnet, Inc. | 0.88% | $1.14 | 9.52% |
| PFSI | PennyMac Financial Services, Inc. | 0.88% | $1.16 | 12.49% |
| SMBK | SmartFinancial, Inc. | 0.88% | $0.32 | 11.76% |
| BYD | Boyd Gaming Corporation | 0.87% | $0.75 | 3.22% |
| ROST | Ross Stores, Inc. | 0.87% | $1.59 | 24.85% |
| BBSI | Barrett Business Services, Inc. | 0.86% | $0.31 | 15.02% |
| BCO | The Brink's Company | 0.86% | $1.00 | 24.81% |
| HXL | Hexcel Corporation | 0.86% | $0.66 | 77.18% |