Definitive Analysis
| Stable Growth | $23,913.35 - $40,693.71 | $31,205.76 |
| Multi-Stage | $37,256.52 - $40,942.54 | $39,064.14 |
| Blended Fair Value | $35,134.95 | |
| Current Price | $17,100.00 | |
| Upside | 105.47% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 5.49% | 5.71% | 338.80 | 260.41 | 269.28 | 222.29 | 259.34 | 259.34 | 233.42 | 245.92 | 233.42 | 194.51 |
| YoY Growth | - | - | 30.10% | -3.29% | 21.14% | -14.29% | 0.00% | 11.10% | -5.09% | 5.36% | 20.00% | 0.00% |
| Dividend Yield | - | - | 2.02% | 1.32% | 1.42% | 1.19% | 1.42% | 2.56% | 1.24% | 1.08% | 0.88% | 0.66% |
| Net Income To Common (M) | 52,210.63 |
| (-) Cash Dividends Paid (M) | 9,466.90 |
| (=) Cash Retained (M) | 42,743.74 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 10,442.13 | 6,526.33 | 3,915.80 |
| Cash Retained (M) | 42,743.74 | 42,743.74 | 42,743.74 |
| (-) Cash Required (M) | -10,442.13 | -6,526.33 | -3,915.80 |
| (=) Excess Retained (M) | 32,301.61 | 36,217.41 | 38,827.94 |
| (/) Shares Outstanding (M) | 26.98 | 26.98 | 26.98 |
| (=) Excess Retained per Share | 1,197.04 | 1,342.16 | 1,438.90 |
| LTM Dividend per Share | 350.83 | 350.83 | 350.83 |
| (+) Excess Retained per Share | 1,197.04 | 1,342.16 | 1,438.90 |
| (=) Adjusted Dividend | 1,547.87 | 1,692.98 | 1,789.73 |
| WACC / Discount Rate | 7.15% | 7.15% | 7.15% |
| Growth Rate | 0.63% | 1.63% | 2.63% |
| Fair Value | $23,913.35 | $31,205.76 | $40,693.71 |
| Upside / Downside | 39.84% | 82.49% | 137.97% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 52,210.63 | 53,064.16 | 53,931.64 | 54,813.31 | 55,709.38 | 56,620.11 | 58,318.71 |
| Payout Ratio | 18.13% | 32.51% | 46.88% | 61.25% | 75.63% | 90.00% | 92.50% |
| Projected Dividends (M) | 9,466.90 | 17,248.88 | 25,282.76 | 33,574.71 | 42,131.01 | 50,958.10 | 53,944.81 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 7.15% | 7.15% | 7.15% |
| Growth Rate | 0.63% | 1.63% | 2.63% |
| Year 1 PV (M) | 15,939.68 | 16,098.07 | 16,256.46 |
| Year 2 PV (M) | 21,590.48 | 22,021.69 | 22,457.18 |
| Year 3 PV (M) | 26,495.30 | 27,293.02 | 28,106.59 |
| Year 4 PV (M) | 30,723.97 | 31,963.50 | 33,240.16 |
| Year 5 PV (M) | 34,340.57 | 36,081.02 | 37,891.32 |
| PV of Terminal Value (M) | 876,258.56 | 920,669.00 | 966,862.12 |
| Equity Value (M) | 1,005,348.56 | 1,054,126.31 | 1,104,813.84 |
| Shares Outstanding (M) | 26.98 | 26.98 | 26.98 |
| Fair Value | $37,256.52 | $39,064.14 | $40,942.54 |
| Upside / Downside | 117.87% | 128.45% | 139.43% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| ODFL | Old Dominion Freight Line, Inc. | 0.69% | $1.10 | 22.00% |
| RRBI | Red River Bancshares, Inc. | 0.69% | $0.48 | 7.90% |
| SSD | Simpson Manufacturing Co., Inc. | 0.69% | $1.14 | 13.76% |
| WCC | WESCO International, Inc. | 0.69% | $1.75 | 13.38% |
| ALG | Alamo Group Inc. | 0.68% | $1.15 | 11.96% |
| CBK | Commercial Bancgroup, Inc. Common Stock | 0.68% | $0.16 | 6.13% |
| IRMD | IRadimed Corporation | 0.68% | $0.65 | 39.59% |
| UNF | UniFirst Corporation | 0.68% | $1.32 | 16.37% |
| WTS | Watts Water Technologies, Inc. | 0.68% | $1.90 | 19.65% |
| 0HF3.L | Cencora | 0.67% | $2.25 | 28.12% |
| AIT | Applied Industrial Technologies, Inc. | 0.67% | $1.75 | 16.64% |
| CLMB | Climb Global Solutions, Inc. | 0.67% | $0.68 | 14.50% |
| ASTH | Astrana Health, Inc. | 0.66% | $0.17 | 86.52% |
| AVGO | Broadcom Inc. | 0.66% | $2.28 | 48.18% |
| ENS | EnerSys | 0.66% | $0.99 | 11.20% |
| HLIO | Helios Technologies, Inc. | 0.66% | $0.36 | 35.50% |
| ICFI | ICF International, Inc. | 0.66% | $0.56 | 10.52% |
| VMC | Vulcan Materials Company | 0.66% | $1.93 | 22.82% |
| AAME | Atlantic American Corporation | 0.65% | $0.02 | 7.99% |
| AMAT | Applied Materials, Inc. | 0.65% | $1.73 | 19.78% |
| CRM | Salesforce, Inc. | 0.65% | $1.64 | 21.86% |
| GHC | Graham Holdings Company | 0.65% | $7.06 | 4.22% |
| LFAC | LF Capital Acquisition Corp. II | 0.65% | $0.07 | 24.33% |
| BSY | Bentley Systems, Incorporated | 0.64% | $0.25 | 30.41% |
| EHC | Encompass Health Corporation | 0.64% | $0.68 | 12.77% |
| LAD | Lithia Motors, Inc. | 0.64% | $2.13 | 6.25% |
| PRBM | Parabellum Acquisition Corp. | 0.64% | $0.06 | 5.11% |
| VRSN | VeriSign, Inc. | 0.64% | $1.54 | 17.77% |
| AWI | Armstrong World Industries, Inc. | 0.63% | $1.24 | 17.71% |
| ESQ | Esquire Financial Holdings, Inc. | 0.63% | $0.64 | 11.29% |
| SGI | Somnigroup International Inc | 0.63% | $0.56 | 37.60% |
| ULS | UL Solutions Inc. | 0.63% | $0.51 | 30.38% |
| VMI | Valmont Industries, Inc. | 0.63% | $2.58 | 21.97% |
| ARCB | ArcBest Corporation | 0.62% | $0.48 | 11.39% |
| V | Visa Inc. | 0.62% | $2.13 | 23.10% |
| LSXMA | The Liberty SiriusXM Group | 0.61% | $0.14 | 1.73% |
| 0J1R.L | HCA Healthcare, Inc. | 0.60% | $2.81 | 10.70% |
| MPWR | Monolithic Power Systems, Inc. | 0.60% | $5.66 | 14.34% |
| RXN | Zurn Water Solutions Corporation | 0.60% | $0.39 | 24.10% |
| 0I47.L | Costco Wholesale Corporation | 0.59% | $5.05 | 27.04% |
| DJCO | Daily Journal Corporation | 0.59% | $2.95 | 4.20% |
| DRS | Leonardo DRS, Inc. | 0.59% | $0.20 | 20.75% |
| FCNCA | First Citizens BancShares, Inc. | 0.59% | $12.69 | 7.01% |
| AME | AMETEK, Inc. | 0.58% | $1.20 | 19.00% |
| KLAC | KLA Corporation | 0.57% | $7.26 | 22.67% |
| SXI | Standex International Corporation | 0.57% | $1.27 | 29.15% |
| RDVT | Red Violet, Inc. | 0.56% | $0.29 | 37.32% |
| 0IRE.L | Fortive Corporation | 0.55% | $0.30 | 16.72% |
| AIMC | Altra Industrial Motion Corp. | 0.55% | $0.34 | 17.56% |
| BWXT | BWX Technologies, Inc. | 0.55% | $1.00 | 29.87% |