Definitive Analysis
| Stable Growth | $7,050.02 - $14,186.40 | $9,820.03 |
| Multi-Stage | $10,979.03 - $12,041.11 | $11,500.00 |
| Blended Fair Value | $10,660.02 | |
| Current Price | $5,650.00 | |
| Upside | 88.67% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 5.48% | 15.24% | 312.00 | 355.00 | 295.00 | 360.00 | 285.00 | 239.00 | 160.00 | 115.00 | 106.50 | 94.50 |
| YoY Growth | - | - | -12.11% | 20.34% | -18.06% | 26.32% | 19.25% | 49.38% | 39.13% | 7.98% | 12.70% | 25.17% |
| Dividend Yield | - | - | 5.16% | 5.24% | 4.45% | 5.12% | 3.61% | 4.60% | 4.57% | 4.51% | 4.02% | 3.05% |
| Net Income To Common (M) | 385,135.00 |
| (-) Cash Dividends Paid (M) | 275,548.00 |
| (=) Cash Retained (M) | 109,587.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 77,027.00 | 48,141.88 | 28,885.13 |
| Cash Retained (M) | 109,587.00 | 109,587.00 | 109,587.00 |
| (-) Cash Required (M) | -77,027.00 | -48,141.88 | -28,885.13 |
| (=) Excess Retained (M) | 32,560.00 | 61,445.13 | 80,701.88 |
| (/) Shares Outstanding (M) | 918.49 | 918.49 | 918.49 |
| (=) Excess Retained per Share | 35.45 | 66.90 | 87.86 |
| LTM Dividend per Share | 300.00 | 300.00 | 300.00 |
| (+) Excess Retained per Share | 35.45 | 66.90 | 87.86 |
| (=) Adjusted Dividend | 335.45 | 366.90 | 387.86 |
| WACC / Discount Rate | 6.34% | 6.34% | 6.34% |
| Growth Rate | 1.51% | 2.51% | 3.51% |
| Fair Value | $7,050.02 | $9,820.03 | $14,186.40 |
| Upside / Downside | 24.78% | 73.81% | 151.09% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 385,135.00 | 394,808.61 | 404,725.20 | 414,890.87 | 425,311.87 | 435,994.62 | 449,074.46 |
| Payout Ratio | 71.55% | 75.24% | 78.93% | 82.62% | 86.31% | 90.00% | 92.50% |
| Projected Dividends (M) | 275,548.00 | 297,040.80 | 319,439.45 | 342,775.90 | 367,083.12 | 392,395.16 | 415,393.87 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.34% | 6.34% | 6.34% |
| Growth Rate | 1.51% | 2.51% | 3.51% |
| Year 1 PV (M) | 276,601.63 | 279,326.45 | 282,051.27 |
| Year 2 PV (M) | 276,991.09 | 282,475.29 | 288,013.25 |
| Year 3 PV (M) | 276,774.54 | 285,034.97 | 293,458.13 |
| Year 4 PV (M) | 276,006.24 | 287,043.84 | 298,409.23 |
| Year 5 PV (M) | 274,736.74 | 288,538.26 | 302,888.95 |
| PV of Terminal Value (M) | 8,703,050.58 | 9,140,252.06 | 9,594,850.02 |
| Equity Value (M) | 10,084,160.82 | 10,562,670.86 | 11,059,670.85 |
| Shares Outstanding (M) | 918.49 | 918.49 | 918.49 |
| Fair Value | $10,979.03 | $11,500.00 | $12,041.11 |
| Upside / Downside | 94.32% | 103.54% | 113.12% |
| 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% |