Definitive Analysis
| Stable Growth | $11,686.46 - $65,469.76 | $22,276.96 |
| Multi-Stage | $9,070.22 - $9,938.83 | $9,496.45 |
| Blended Fair Value | $15,886.70 | |
| Current Price | $2,370.00 | |
| Upside | 570.32% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 22.42% | 4.28% | 88.16 | 128.38 | 64.77 | 65.60 | 40.74 | 32.06 | 31.81 | 39.32 | 39.10 | 49.67 |
| YoY Growth | - | - | -31.33% | 98.22% | -1.28% | 61.03% | 27.06% | 0.80% | -19.10% | 0.58% | -21.28% | -14.31% |
| Dividend Yield | - | - | 3.58% | 6.72% | 4.61% | 4.45% | 2.75% | 3.32% | 1.79% | 2.42% | 1.99% | 2.52% |
| Net Income To Common (M) | 1,501,326.41 |
| (-) Cash Dividends Paid (M) | 504,656.46 |
| (=) Cash Retained (M) | 996,669.95 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 300,265.28 | 187,665.80 | 112,599.48 |
| Cash Retained (M) | 996,669.95 | 996,669.95 | 996,669.95 |
| (-) Cash Required (M) | -300,265.28 | -187,665.80 | -112,599.48 |
| (=) Excess Retained (M) | 696,404.67 | 809,004.15 | 884,070.47 |
| (/) Shares Outstanding (M) | 4,503.58 | 4,503.58 | 4,503.58 |
| (=) Excess Retained per Share | 154.63 | 179.64 | 196.30 |
| LTM Dividend per Share | 112.06 | 112.06 | 112.06 |
| (+) Excess Retained per Share | 154.63 | 179.64 | 196.30 |
| (=) Adjusted Dividend | 266.69 | 291.69 | 308.36 |
| WACC / Discount Rate | 6.53% | 6.53% | 6.53% |
| Growth Rate | 4.16% | 5.16% | 6.16% |
| Fair Value | $11,686.46 | $22,276.96 | $65,469.76 |
| Upside / Downside | 393.10% | 839.96% | 2,662.44% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 1,501,326.41 | 1,578,760.62 | 1,660,188.67 | 1,745,816.55 | 1,835,860.88 | 1,930,549.45 | 1,988,465.93 |
| Payout Ratio | 33.61% | 44.89% | 56.17% | 67.45% | 78.72% | 90.00% | 92.50% |
| Projected Dividends (M) | 504,656.46 | 708,725.09 | 932,501.81 | 1,177,476.73 | 1,445,241.24 | 1,737,494.50 | 1,839,330.99 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.53% | 6.53% | 6.53% |
| Growth Rate | 4.16% | 5.16% | 6.16% |
| Year 1 PV (M) | 658,926.90 | 665,253.15 | 671,579.39 |
| Year 2 PV (M) | 806,062.19 | 821,614.21 | 837,314.83 |
| Year 3 PV (M) | 946,303.91 | 973,822.32 | 1,001,869.11 |
| Year 4 PV (M) | 1,079,886.42 | 1,121,958.69 | 1,165,248.49 |
| Year 5 PV (M) | 1,207,037.07 | 1,266,103.15 | 1,327,459.24 |
| PV of Terminal Value (M) | 36,150,228.41 | 37,919,231.65 | 39,756,819.53 |
| Equity Value (M) | 40,848,444.89 | 42,767,983.16 | 44,760,290.59 |
| Shares Outstanding (M) | 4,503.58 | 4,503.58 | 4,503.58 |
| Fair Value | $9,070.22 | $9,496.45 | $9,938.83 |
| Upside / Downside | 282.71% | 300.69% | 319.36% |
| 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% |