Definitive Analysis
| Stable Growth | $163,228.81 - $397,176.37 | $372,212.43 |
| Multi-Stage | $58,349.06 - $63,841.11 | $61,044.73 |
| Blended Fair Value | $216,628.58 | |
| Current Price | $45,900.00 | |
| Upside | 371.96% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 5.21% | 22.17% | 1,277.19 | 1,595.19 | 484.06 | 829.11 | 920.35 | 990.82 | 828.02 | 522.70 | 634.15 | 370.15 |
| YoY Growth | - | - | -19.93% | 229.54% | -41.62% | -9.91% | -7.11% | 19.66% | 58.41% | -17.58% | 71.32% | 114.59% |
| Dividend Yield | - | - | 3.18% | 6.95% | 2.46% | 2.69% | 3.14% | 4.27% | 2.32% | 0.90% | 3.23% | 0.65% |
| Net Income To Common (M) | 24,388.28 |
| (-) Cash Dividends Paid (M) | 11,479.90 |
| (=) Cash Retained (M) | 12,908.38 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 4,877.66 | 3,048.53 | 1,829.12 |
| Cash Retained (M) | 12,908.38 | 12,908.38 | 12,908.38 |
| (-) Cash Required (M) | -4,877.66 | -3,048.53 | -1,829.12 |
| (=) Excess Retained (M) | 8,030.73 | 9,859.85 | 11,079.26 |
| (/) Shares Outstanding (M) | 12.21 | 12.21 | 12.21 |
| (=) Excess Retained per Share | 657.62 | 807.41 | 907.26 |
| LTM Dividend per Share | 940.07 | 940.07 | 940.07 |
| (+) Excess Retained per Share | 657.62 | 807.41 | 907.26 |
| (=) Adjusted Dividend | 1,597.69 | 1,747.48 | 1,847.33 |
| WACC / Discount Rate | 6.53% | 6.53% | 6.53% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $163,228.81 | $372,212.43 | $397,176.37 |
| Upside / Downside | 255.62% | 710.92% | 765.31% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 24,388.28 | 25,973.52 | 27,661.79 | 29,459.81 | 31,374.70 | 33,414.05 | 34,416.47 |
| Payout Ratio | 47.07% | 55.66% | 64.24% | 72.83% | 81.41% | 90.00% | 92.50% |
| Projected Dividends (M) | 11,479.90 | 14,456.10 | 17,770.72 | 21,455.15 | 25,543.48 | 30,072.65 | 31,835.24 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.53% | 6.53% | 6.53% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 13,442.23 | 13,569.65 | 13,697.06 |
| Year 2 PV (M) | 15,365.45 | 15,658.12 | 15,953.55 |
| Year 3 PV (M) | 17,250.12 | 17,745.31 | 18,249.88 |
| Year 4 PV (M) | 19,096.81 | 19,831.22 | 20,586.61 |
| Year 5 PV (M) | 20,906.07 | 21,915.85 | 22,964.26 |
| PV of Terminal Value (M) | 626,483.42 | 656,742.80 | 688,160.29 |
| Equity Value (M) | 712,544.10 | 745,462.94 | 779,611.65 |
| Shares Outstanding (M) | 12.21 | 12.21 | 12.21 |
| Fair Value | $58,349.06 | $61,044.73 | $63,841.11 |
| Upside / Downside | 27.12% | 33.00% | 39.09% |
| 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% |