Definitive Analysis
| Stable Growth | $125.65 - $313.64 | $188.49 |
| Multi-Stage | $90.23 - $98.58 | $94.33 |
| Blended Fair Value | $141.41 | |
| Current Price | $49.08 | |
| Upside | 188.12% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 5.56% | 17.79% | 1.55 | 1.53 | 1.38 | 1.37 | 1.34 | 1.19 | 0.75 | 0.39 | 0.42 | 0.39 |
| YoY Growth | - | - | 1.88% | 10.15% | 0.76% | 2.48% | 13.13% | 58.08% | 94.30% | -8.00% | 7.35% | 29.32% |
| Dividend Yield | - | - | 3.33% | 3.89% | 4.49% | 2.80% | 2.93% | 6.75% | 2.14% | 0.77% | 1.02% | 1.35% |
| Net Income To Common (M) | 800.15 |
| (-) Cash Dividends Paid (M) | 216.48 |
| (=) Cash Retained (M) | 583.67 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 160.03 | 100.02 | 60.01 |
| Cash Retained (M) | 583.67 | 583.67 | 583.67 |
| (-) Cash Required (M) | -160.03 | -100.02 | -60.01 |
| (=) Excess Retained (M) | 423.64 | 483.66 | 523.66 |
| (/) Shares Outstanding (M) | 141.64 | 141.64 | 141.64 |
| (=) Excess Retained per Share | 2.99 | 3.41 | 3.70 |
| LTM Dividend per Share | 1.53 | 1.53 | 1.53 |
| (+) Excess Retained per Share | 2.99 | 3.41 | 3.70 |
| (=) Adjusted Dividend | 4.52 | 4.94 | 5.23 |
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 5.31% | 6.31% | 7.31% |
| Fair Value | $125.65 | $188.49 | $313.64 |
| Upside / Downside | 156.00% | 284.05% | 539.03% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 800.15 | 850.64 | 904.32 | 961.38 | 1,022.04 | 1,086.54 | 1,119.13 |
| Payout Ratio | 27.05% | 39.64% | 52.23% | 64.82% | 77.41% | 90.00% | 92.50% |
| Projected Dividends (M) | 216.48 | 337.22 | 472.35 | 623.18 | 791.17 | 977.88 | 1,035.20 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 5.31% | 6.31% | 7.31% |
| Year 1 PV (M) | 306.19 | 309.10 | 312.01 |
| Year 2 PV (M) | 389.42 | 396.85 | 404.35 |
| Year 3 PV (M) | 466.50 | 479.92 | 493.59 |
| Year 4 PV (M) | 537.76 | 558.48 | 579.79 |
| Year 5 PV (M) | 603.50 | 632.71 | 663.03 |
| PV of Terminal Value (M) | 10,476.81 | 10,983.78 | 11,510.18 |
| Equity Value (M) | 12,780.19 | 13,360.83 | 13,962.94 |
| Shares Outstanding (M) | 141.64 | 141.64 | 141.64 |
| Fair Value | $90.23 | $94.33 | $98.58 |
| Upside / Downside | 83.84% | 92.19% | 100.86% |
| 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% |