Definitive Analysis
| Stable Growth | $13,852.56 - $42,372.96 | $22,085.88 |
| Multi-Stage | $14,828.59 - $16,255.26 | $15,528.56 |
| Blended Fair Value | $18,807.22 | |
| Current Price | $3,480.00 | |
| Upside | 440.44% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 5.17% | -2.31% | 58.56 | 76.48 | 0.02 | 0.00 | 15.21 | 45.52 | 60.63 | 78.09 | 40.41 | 67.68 |
| YoY Growth | - | - | -23.44% | 374,970.27% | 0.00% | -100.00% | -66.60% | -24.92% | -22.36% | 93.26% | -40.29% | -8.55% |
| Dividend Yield | - | - | 1.47% | 1.35% | 0.00% | 0.00% | 0.38% | 1.79% | 1.03% | 1.71% | 0.87% | 1.26% |
| Net Income To Common (M) | 3,963,713.00 |
| (-) Cash Dividends Paid (M) | 1,863,914.00 |
| (=) Cash Retained (M) | 2,099,799.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 792,742.60 | 495,464.13 | 297,278.48 |
| Cash Retained (M) | 2,099,799.00 | 2,099,799.00 | 2,099,799.00 |
| (-) Cash Required (M) | -792,742.60 | -495,464.13 | -297,278.48 |
| (=) Excess Retained (M) | 1,307,056.40 | 1,604,334.88 | 1,802,520.53 |
| (/) Shares Outstanding (M) | 7,257.87 | 7,257.87 | 7,257.87 |
| (=) Excess Retained per Share | 180.09 | 221.05 | 248.35 |
| LTM Dividend per Share | 256.81 | 256.81 | 256.81 |
| (+) Excess Retained per Share | 180.09 | 221.05 | 248.35 |
| (=) Adjusted Dividend | 436.90 | 477.86 | 505.17 |
| WACC / Discount Rate | 6.42% | 6.42% | 6.42% |
| Growth Rate | 3.17% | 4.17% | 5.17% |
| Fair Value | $13,852.56 | $22,085.88 | $42,372.96 |
| Upside / Downside | 298.06% | 534.65% | 1,117.61% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 3,963,713.00 | 4,128,822.79 | 4,300,810.28 | 4,479,961.98 | 4,666,576.29 | 4,860,964.09 | 5,006,793.01 |
| Payout Ratio | 47.02% | 55.62% | 64.21% | 72.81% | 81.40% | 90.00% | 92.50% |
| Projected Dividends (M) | 1,863,914.00 | 2,296,432.87 | 2,761,750.98 | 3,261,850.35 | 3,798,821.24 | 4,374,867.68 | 4,631,283.53 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.42% | 6.42% | 6.42% |
| Growth Rate | 3.17% | 4.17% | 5.17% |
| Year 1 PV (M) | 2,137,193.83 | 2,157,909.99 | 2,178,626.15 |
| Year 2 PV (M) | 2,392,020.12 | 2,438,617.34 | 2,485,664.05 |
| Year 3 PV (M) | 2,629,265.86 | 2,706,467.05 | 2,785,164.84 |
| Year 4 PV (M) | 2,849,767.85 | 2,961,877.82 | 3,077,263.51 |
| Year 5 PV (M) | 3,054,328.21 | 3,205,256.39 | 3,362,092.89 |
| PV of Terminal Value (M) | 94,561,415.63 | 99,234,122.98 | 104,089,751.07 |
| Equity Value (M) | 107,623,991.51 | 112,704,251.57 | 117,978,562.52 |
| Shares Outstanding (M) | 7,257.87 | 7,257.87 | 7,257.87 |
| Fair Value | $14,828.59 | $15,528.56 | $16,255.26 |
| Upside / Downside | 326.11% | 346.22% | 367.11% |
| 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% |