Definitive Analysis
| Stable Growth | $106.70 - $180.08 | $138.76 |
| Multi-Stage | $127.14 - $138.86 | $132.89 |
| Blended Fair Value | $135.83 | |
| Current Price | $20.75 | |
| Upside | 554.60% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 6.70% | 0.00% | 2.38 | 2.24 | 2.27 | 2.79 | 1.09 | 1.72 | 0.00 | 0.00 | 0.00 | 0.00 |
| YoY Growth | - | - | 6.05% | -1.08% | -18.75% | 155.64% | -36.52% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dividend Yield | - | - | 11.48% | 13.41% | 14.49% | 7.16% | 3.00% | 8.38% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Income To Common (M) | 372.23 |
| (-) Cash Dividends Paid (M) | 243.40 |
| (=) Cash Retained (M) | 128.83 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 74.45 | 46.53 | 27.92 |
| Cash Retained (M) | 128.83 | 128.83 | 128.83 |
| (-) Cash Required (M) | -74.45 | -46.53 | -27.92 |
| (=) Excess Retained (M) | 54.38 | 82.30 | 100.91 |
| (/) Shares Outstanding (M) | 43.11 | 43.11 | 43.11 |
| (=) Excess Retained per Share | 1.26 | 1.91 | 2.34 |
| LTM Dividend per Share | 5.65 | 5.65 | 5.65 |
| (+) Excess Retained per Share | 1.26 | 1.91 | 2.34 |
| (=) Adjusted Dividend | 6.91 | 7.55 | 7.99 |
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 2.46% | 3.46% | 4.46% |
| Fair Value | $106.70 | $138.76 | $180.08 |
| Upside / Downside | 414.22% | 568.74% | 767.85% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 372.23 | 385.13 | 398.47 | 412.28 | 426.56 | 441.34 | 454.58 |
| Payout Ratio | 65.39% | 70.31% | 75.23% | 80.16% | 85.08% | 90.00% | 92.50% |
| Projected Dividends (M) | 243.40 | 270.79 | 299.79 | 330.47 | 362.91 | 397.21 | 420.49 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 2.46% | 3.46% | 4.46% |
| Year 1 PV (M) | 245.81 | 248.21 | 250.61 |
| Year 2 PV (M) | 247.03 | 251.87 | 256.76 |
| Year 3 PV (M) | 247.18 | 254.49 | 261.94 |
| Year 4 PV (M) | 246.41 | 256.17 | 266.22 |
| Year 5 PV (M) | 244.82 | 257.00 | 269.66 |
| PV of Terminal Value (M) | 4,250.05 | 4,461.53 | 4,681.35 |
| Equity Value (M) | 5,481.30 | 5,729.28 | 5,986.54 |
| Shares Outstanding (M) | 43.11 | 43.11 | 43.11 |
| Fair Value | $127.14 | $132.89 | $138.86 |
| Upside / Downside | 512.74% | 540.46% | 569.22% |
| 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% |