Definitive Analysis
| Stable Growth | $191.84 - $409.85 | $273.05 |
| Multi-Stage | $137.85 - $150.67 | $144.14 |
| Blended Fair Value | $208.59 | |
| Current Price | $243.10 | |
| Upside | -14.19% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 0.00% | 0.00% | 0.60 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| YoY Growth | - | - | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dividend Yield | - | - | 0.39% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Income To Common (M) | 124,251.00 |
| (-) Cash Dividends Paid (M) | 9,956.00 |
| (=) Cash Retained (M) | 114,295.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 24,850.20 | 15,531.38 | 9,318.83 |
| Cash Retained (M) | 114,295.00 | 114,295.00 | 114,295.00 |
| (-) Cash Required (M) | -24,850.20 | -15,531.38 | -9,318.83 |
| (=) Excess Retained (M) | 89,444.80 | 98,763.63 | 104,976.18 |
| (/) Shares Outstanding (M) | 12,260.00 | 12,260.00 | 12,260.00 |
| (=) Excess Retained per Share | 7.30 | 8.06 | 8.56 |
| LTM Dividend per Share | 0.81 | 0.81 | 0.81 |
| (+) Excess Retained per Share | 7.30 | 8.06 | 8.56 |
| (=) Adjusted Dividend | 8.11 | 8.87 | 9.37 |
| WACC / Discount Rate | 9.96% | 9.96% | 9.96% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $191.84 | $273.05 | $409.85 |
| Upside / Downside | -21.09% | 12.32% | 68.59% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 124,251.00 | 132,327.32 | 140,928.59 | 150,088.95 | 159,844.73 | 170,234.64 | 175,341.68 |
| Payout Ratio | 8.01% | 24.41% | 40.81% | 57.21% | 73.60% | 90.00% | 92.50% |
| Projected Dividends (M) | 9,956.00 | 32,301.43 | 57,509.70 | 85,858.57 | 117,649.82 | 153,211.17 | 162,191.05 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 9.96% | 9.96% | 9.96% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 29,100.09 | 29,375.92 | 29,651.75 |
| Year 2 PV (M) | 46,675.22 | 47,564.25 | 48,461.67 |
| Year 3 PV (M) | 62,777.15 | 64,579.26 | 66,415.53 |
| Year 4 PV (M) | 77,496.46 | 80,476.75 | 83,542.19 |
| Year 5 PV (M) | 90,918.80 | 95,310.21 | 99,869.69 |
| PV of Terminal Value (M) | 1,383,096.37 | 1,449,900.44 | 1,519,261.26 |
| Equity Value (M) | 1,690,064.09 | 1,767,206.84 | 1,847,202.10 |
| Shares Outstanding (M) | 12,260.00 | 12,260.00 | 12,260.00 |
| Fair Value | $137.85 | $144.14 | $150.67 |
| Upside / Downside | -43.29% | -40.71% | -38.02% |
| 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% |