Definitive Analysis
| Stable Growth | $296.55 - $458.70 | $371.76 |
| Multi-Stage | $682.76 - $751.11 | $716.27 |
| Blended Fair Value | $544.01 | |
| Current Price | $334.00 | |
| Upside | 62.88% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -0.14% | 0.00% | 19.20 | 16.00 | 8.00 | 6.00 | 0.00 | 19.33 | 0.00 | 0.00 | 0.00 | 0.00 |
| YoY Growth | - | - | 20.00% | 100.00% | 33.33% | 0.00% | -100.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dividend Yield | - | - | 6.04% | 4.35% | 1.00% | 2.24% | 0.00% | 9.39% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Income To Common (M) | 47,838.00 |
| (-) Cash Dividends Paid (M) | 28,800.00 |
| (=) Cash Retained (M) | 19,038.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 9,567.60 | 5,979.75 | 3,587.85 |
| Cash Retained (M) | 19,038.00 | 19,038.00 | 19,038.00 |
| (-) Cash Required (M) | -9,567.60 | -5,979.75 | -3,587.85 |
| (=) Excess Retained (M) | 9,470.40 | 13,058.25 | 15,450.15 |
| (/) Shares Outstanding (M) | 1,500.00 | 1,500.00 | 1,500.00 |
| (=) Excess Retained per Share | 6.31 | 8.71 | 10.30 |
| LTM Dividend per Share | 19.20 | 19.20 | 19.20 |
| (+) Excess Retained per Share | 6.31 | 8.71 | 10.30 |
| (=) Adjusted Dividend | 25.51 | 27.91 | 29.50 |
| WACC / Discount Rate | 6.43% | 6.43% | 6.43% |
| Growth Rate | -2.00% | -1.00% | 0.00% |
| Fair Value | $296.55 | $371.76 | $458.70 |
| Upside / Downside | -11.21% | 11.31% | 37.33% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 47,838.00 | 47,359.62 | 46,886.02 | 46,417.16 | 45,952.99 | 45,493.46 | 46,858.27 |
| Payout Ratio | 60.20% | 66.16% | 72.12% | 78.08% | 84.04% | 90.00% | 92.50% |
| Projected Dividends (M) | 28,800.00 | 31,334.33 | 33,815.10 | 36,243.11 | 38,619.19 | 40,944.12 | 43,343.90 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.43% | 6.43% | 6.43% |
| Growth Rate | -2.00% | -1.00% | 0.00% |
| Year 1 PV (M) | 29,143.52 | 29,440.91 | 29,738.29 |
| Year 2 PV (M) | 29,251.89 | 29,851.91 | 30,458.02 |
| Year 3 PV (M) | 29,160.19 | 30,061.99 | 30,982.19 |
| Year 4 PV (M) | 28,899.45 | 30,097.20 | 31,331.80 |
| Year 5 PV (M) | 28,497.03 | 29,980.93 | 31,526.02 |
| PV of Terminal Value (M) | 879,185.22 | 924,966.43 | 972,635.24 |
| Equity Value (M) | 1,024,137.29 | 1,074,399.36 | 1,126,671.56 |
| Shares Outstanding (M) | 1,500.00 | 1,500.00 | 1,500.00 |
| Fair Value | $682.76 | $716.27 | $751.11 |
| Upside / Downside | 104.42% | 114.45% | 124.88% |
| 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% |