Definitive Analysis
| Stable Growth | $23.11 - $34.13 | $28.39 |
| Multi-Stage | $35.52 - $38.95 | $37.20 |
| Blended Fair Value | $32.80 | |
| Current Price | $20.32 | |
| Upside | 61.40% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 0.00% | 18.41% | 1.13 | 1.06 | 1.00 | 0.96 | 0.74 | 0.00 | 0.71 | 0.52 | 0.44 | 0.29 |
| YoY Growth | - | - | 5.96% | 6.47% | 4.24% | 30.22% | 0.00% | -100.00% | 35.91% | 17.35% | 54.99% | 37.51% |
| Dividend Yield | - | - | 5.55% | 6.07% | 4.30% | 4.62% | 4.94% | 0.00% | 2.65% | 2.38% | 2.48% | 1.33% |
| Net Income To Common (M) | 23,352.00 |
| (-) Cash Dividends Paid (M) | 9,254.00 |
| (=) Cash Retained (M) | 14,098.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 4,670.40 | 2,919.00 | 1,751.40 |
| Cash Retained (M) | 14,098.00 | 14,098.00 | 14,098.00 |
| (-) Cash Required (M) | -4,670.40 | -2,919.00 | -1,751.40 |
| (=) Excess Retained (M) | 9,427.60 | 11,179.00 | 12,346.60 |
| (/) Shares Outstanding (M) | 8,062.63 | 8,062.63 | 8,062.63 |
| (=) Excess Retained per Share | 1.17 | 1.39 | 1.53 |
| LTM Dividend per Share | 1.15 | 1.15 | 1.15 |
| (+) Excess Retained per Share | 1.17 | 1.39 | 1.53 |
| (=) Adjusted Dividend | 2.32 | 2.53 | 2.68 |
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | -0.84% | 0.16% | 1.16% |
| Fair Value | $23.11 | $28.39 | $34.13 |
| Upside / Downside | 13.75% | 39.72% | 67.97% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 23,352.00 | 23,388.83 | 23,425.73 | 23,462.68 | 23,499.69 | 23,536.75 | 24,242.86 |
| Payout Ratio | 39.63% | 49.70% | 59.78% | 69.85% | 79.93% | 90.00% | 92.50% |
| Projected Dividends (M) | 9,254.00 | 11,624.87 | 14,003.19 | 16,388.99 | 18,782.28 | 21,183.08 | 22,424.64 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | -0.84% | 0.16% | 1.16% |
| Year 1 PV (M) | 10,549.05 | 10,655.44 | 10,761.82 |
| Year 2 PV (M) | 11,531.28 | 11,765.04 | 12,001.14 |
| Year 3 PV (M) | 12,246.95 | 12,621.23 | 13,003.06 |
| Year 4 PV (M) | 12,736.48 | 13,258.10 | 13,795.57 |
| Year 5 PV (M) | 13,035.14 | 13,705.82 | 14,403.83 |
| PV of Terminal Value (M) | 226,289.63 | 237,932.71 | 250,050.17 |
| Equity Value (M) | 286,388.54 | 299,938.33 | 314,015.60 |
| Shares Outstanding (M) | 8,062.63 | 8,062.63 | 8,062.63 |
| Fair Value | $35.52 | $37.20 | $38.95 |
| Upside / Downside | 74.81% | 83.08% | 91.67% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| MDC | M.D.C. Holdings, Inc. | 0.86% | $0.54 | 55.94% |
| AXP | American Express Company | 0.85% | $3.17 | 20.85% |
| FOXA | Fox Corporation | 0.85% | $0.62 | 13.96% |
| LMST | Limestone Bancorp, Inc. | 0.85% | $0.20 | 8.06% |
| RCL | Royal Caribbean Cruises Ltd. | 0.85% | $2.41 | 16.19% |
| AZZ | AZZ Inc. | 0.84% | $0.92 | 8.89% |
| HIBB | Hibbett, Inc. | 0.84% | $0.74 | 9.00% |
| MAR | Marriott International, Inc. | 0.84% | $2.62 | 27.38% |
| MORN | Morningstar, Inc. | 0.84% | $1.77 | 20.03% |
| SGH | SMART Global Holdings, Inc. | 0.84% | $0.14 | 30.96% |
| URI | United Rentals, Inc. | 0.84% | $7.13 | 18.10% |
| 0HYJ.L | Cintas Corporation | 0.83% | $1.54 | 34.15% |
| EFX | Equifax Inc. | 0.83% | $1.78 | 33.46% |
| GM | General Motors Company | 0.82% | $0.66 | 21.22% |
| KVSA | Khosla Ventures Acquisition Co. | 0.81% | $0.09 | 9.61% |
| WMT | Walmart Inc. | 0.81% | $0.91 | 31.92% |
| BMI | Badger Meter, Inc. | 0.80% | $1.41 | 30.10% |
| FRD | Friedman Industries, Incorporated | 0.80% | $0.16 | 9.82% |
| ITT | ITT Inc. | 0.80% | $1.40 | 22.66% |
| MLI | Mueller Industries, Inc. | 0.80% | $0.94 | 13.89% |
| SSSSL | SuRo Capital Corp. 6.00% Notes due 2026 | 0.80% | $0.20 | 8.46% |
| RGLD | Royal Gold, Inc. | 0.79% | $1.75 | 24.00% |
| VRSK | Verisk Analytics, Inc. | 0.79% | $1.74 | 26.41% |
| COF | Capital One Financial Corporation | 0.78% | $1.94 | 87.57% |
| EE | Excelerate Energy, Inc. | 0.78% | $0.22 | 9.21% |
| 0K36.L | Moody's Corporation | 0.77% | $3.82 | 30.70% |
| HCI | HCI Group, Inc. | 0.77% | $1.42 | 9.00% |
| PH | Parker-Hannifin Corporation | 0.77% | $6.85 | 24.15% |
| SEI | Solaris Energy Infrastructure, Inc. | 0.77% | $0.39 | 44.96% |
| 0HQN.L | Cboe Global Markets, Inc. | 0.76% | $1.90 | 20.31% |
| ASIC | Ategrity Specialty Holdings LLC | 0.76% | $0.15 | 12.77% |
| GL | Globe Life Inc. | 0.75% | $1.03 | 7.35% |
| 0KYY.L | S&P Global Inc. | 0.74% | $3.81 | 28.09% |
| PHM | PulteGroup, Inc. | 0.74% | $0.89 | 6.67% |
| ROP | Roper Technologies, Inc. | 0.74% | $3.20 | 22.09% |
| ZWS | Zurn Elkay Water Solutions Corporation | 0.74% | $0.35 | 30.63% |
| JOE | The St. Joe Company | 0.73% | $0.43 | 24.05% |
| TOL | Toll Brothers, Inc. | 0.73% | $0.99 | 7.16% |
| TTEK | Tetra Tech, Inc. | 0.73% | $0.25 | 26.25% |
| 0HCB.L | Alcoa Corporation | 0.72% | $0.40 | 9.08% |
| A | Agilent Technologies, Inc. | 0.72% | $0.99 | 21.64% |
| FCFS | FirstCash Holdings, Inc | 0.72% | $1.13 | 16.40% |
| TRAK | ReposiTrak, Inc. | 0.72% | $0.09 | 22.94% |
| BKNG | Booking Holdings Inc. | 0.71% | $37.78 | 24.39% |
| PGC | Peapack-Gladstone Financial Corporation | 0.71% | $0.20 | 10.22% |
| ASO | Academy Sports and Outdoors, Inc. | 0.70% | $0.37 | 6.63% |
| BRO | Brown & Brown, Inc. | 0.70% | $0.54 | 18.02% |
| INTU | Intuit Inc. | 0.70% | $4.39 | 29.97% |
| MSFT | Microsoft Corporation | 0.70% | $3.31 | 23.52% |
| NCR | NCR Corporation | 0.70% | $0.11 | 1.70% |