Definitive Analysis
| Stable Growth | $18.20 - $32.24 | $24.14 |
| Multi-Stage | $30.23 - $33.21 | $31.69 |
| Blended Fair Value | $27.91 | |
| Current Price | $12.60 | |
| Upside | 121.55% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 2.67% | 0.00% | 0.13 | 1.13 | 0.31 | 0.51 | 0.32 | 0.12 | 0.18 | 0.04 | 0.00 | 0.00 |
| YoY Growth | - | - | -88.27% | 261.50% | -38.09% | 57.10% | 176.68% | -33.48% | 369.74% | 0.00% | 0.00% | 0.00% |
| Dividend Yield | - | - | 1.06% | 8.78% | 5.05% | 7.16% | 0.00% | 0.00% | 1.75% | 0.00% | 0.00% | 0.00% |
| Net Income To Common (M) | 783.96 |
| (-) Cash Dividends Paid (M) | 285.42 |
| (=) Cash Retained (M) | 498.55 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 156.79 | 98.00 | 58.80 |
| Cash Retained (M) | 498.55 | 498.55 | 498.55 |
| (-) Cash Required (M) | -156.79 | -98.00 | -58.80 |
| (=) Excess Retained (M) | 341.75 | 400.55 | 439.75 |
| (/) Shares Outstanding (M) | 580.25 | 580.25 | 580.25 |
| (=) Excess Retained per Share | 0.59 | 0.69 | 0.76 |
| LTM Dividend per Share | 0.49 | 0.49 | 0.49 |
| (+) Excess Retained per Share | 0.59 | 0.69 | 0.76 |
| (=) Adjusted Dividend | 1.08 | 1.18 | 1.25 |
| WACC / Discount Rate | 6.65% | 6.65% | 6.65% |
| Growth Rate | 0.67% | 1.67% | 2.67% |
| Fair Value | $18.20 | $24.14 | $32.24 |
| Upside / Downside | 44.41% | 91.55% | 155.86% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 783.96 | 797.09 | 810.43 | 824.00 | 837.80 | 851.83 | 877.38 |
| Payout Ratio | 36.41% | 47.13% | 57.84% | 68.56% | 79.28% | 90.00% | 92.50% |
| Projected Dividends (M) | 285.42 | 375.63 | 468.79 | 564.96 | 664.22 | 766.64 | 811.58 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.65% | 6.65% | 6.65% |
| Growth Rate | 0.67% | 1.67% | 2.67% |
| Year 1 PV (M) | 348.73 | 352.20 | 355.66 |
| Year 2 PV (M) | 404.05 | 412.12 | 420.26 |
| Year 3 PV (M) | 452.07 | 465.67 | 479.55 |
| Year 4 PV (M) | 493.43 | 513.33 | 533.82 |
| Year 5 PV (M) | 528.73 | 555.52 | 583.38 |
| PV of Terminal Value (M) | 15,315.91 | 16,091.84 | 16,898.90 |
| Equity Value (M) | 17,542.91 | 18,390.66 | 19,271.57 |
| Shares Outstanding (M) | 580.25 | 580.25 | 580.25 |
| Fair Value | $30.23 | $31.69 | $33.21 |
| Upside / Downside | 139.95% | 151.54% | 163.59% |
| 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% |