Definitive Analysis
| Stable Growth | $1,935,187.59 - $4,479,087.03 | $4,197,560.50 |
| Multi-Stage | $662,188.78 - $724,875.56 | $692,955.97 |
| Blended Fair Value | $2,445,258.23 | |
| Current Price | $148,600.00 | |
| Upside | 1,545.53% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 20.40% | 17.51% | 7,522.47 | 3,225.75 | 3,063.46 | 3,366.48 | 3,069.06 | 2,973.54 | 2,632.44 | 2,387.82 | 2,171.49 | 2,086.40 |
| YoY Growth | - | - | 133.20% | 5.30% | -9.00% | 9.69% | 3.21% | 12.96% | 10.24% | 9.96% | 4.08% | 39.22% |
| Dividend Yield | - | - | 5.06% | 2.07% | 2.04% | 1.95% | 1.52% | 2.21% | 1.41% | 1.44% | 1.37% | 1.31% |
| Net Income To Common (M) | 88,200.68 |
| (-) Cash Dividends Paid (M) | 30,123.06 |
| (=) Cash Retained (M) | 58,077.63 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 17,640.14 | 11,025.09 | 6,615.05 |
| Cash Retained (M) | 58,077.63 | 58,077.63 | 58,077.63 |
| (-) Cash Required (M) | -17,640.14 | -11,025.09 | -6,615.05 |
| (=) Excess Retained (M) | 40,437.49 | 47,052.54 | 51,462.57 |
| (/) Shares Outstanding (M) | 3.92 | 3.92 | 3.92 |
| (=) Excess Retained per Share | 10,325.75 | 12,014.91 | 13,141.01 |
| LTM Dividend per Share | 7,691.95 | 7,691.95 | 7,691.95 |
| (+) Excess Retained per Share | 10,325.75 | 12,014.91 | 13,141.01 |
| (=) Adjusted Dividend | 18,017.70 | 19,706.86 | 20,832.96 |
| WACC / Discount Rate | 6.48% | 6.48% | 6.48% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $1,935,187.59 | $4,197,560.50 | $4,479,087.03 |
| Upside / Downside | 1,202.28% | 2,724.74% | 2,914.19% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 88,200.68 | 93,933.73 | 100,039.42 | 106,541.98 | 113,467.21 | 120,842.58 | 124,467.86 |
| Payout Ratio | 34.15% | 45.32% | 56.49% | 67.66% | 78.83% | 90.00% | 92.50% |
| Projected Dividends (M) | 30,123.06 | 42,572.92 | 56,513.99 | 72,087.53 | 89,446.85 | 108,758.32 | 115,132.77 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.48% | 6.48% | 6.48% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 39,605.82 | 39,981.23 | 40,356.64 |
| Year 2 PV (M) | 48,911.06 | 49,842.68 | 50,783.09 |
| Year 3 PV (M) | 58,041.26 | 59,707.42 | 61,405.16 |
| Year 4 PV (M) | 66,998.85 | 69,575.44 | 72,225.63 |
| Year 5 PV (M) | 75,786.24 | 79,446.74 | 83,247.34 |
| PV of Terminal Value (M) | 2,303,907.21 | 2,415,186.79 | 2,530,725.30 |
| Equity Value (M) | 2,593,250.44 | 2,713,740.29 | 2,838,743.16 |
| Shares Outstanding (M) | 3.92 | 3.92 | 3.92 |
| Fair Value | $662,188.78 | $692,955.97 | $724,875.56 |
| Upside / Downside | 345.62% | 366.32% | 387.80% |
| 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% |