Definitive Analysis
| Stable Growth | $85,236.48 - $153,190.48 | $113,703.05 |
| Multi-Stage | $141,228.18 - $155,336.46 | $148,146.24 |
| Blended Fair Value | $130,924.65 | |
| Current Price | $21,150.00 | |
| Upside | 519.03% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -1.05% | -4.28% | 585.96 | 585.96 | 590.41 | 585.96 | 617.57 | 617.57 | 617.57 | 524.17 | 806.44 | 907.81 |
| YoY Growth | - | - | 0.00% | -0.75% | 0.76% | -5.12% | 0.00% | 0.00% | 17.82% | -35.00% | -11.17% | 0.00% |
| Dividend Yield | - | - | 2.68% | 3.28% | 3.61% | 3.57% | 3.16% | 5.77% | 2.46% | 2.87% | 3.75% | 3.95% |
| Net Income To Common (M) | 75,693.50 |
| (-) Cash Dividends Paid (M) | 8,407.68 |
| (=) Cash Retained (M) | 67,285.82 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 15,138.70 | 9,461.69 | 5,677.01 |
| Cash Retained (M) | 67,285.82 | 67,285.82 | 67,285.82 |
| (-) Cash Required (M) | -15,138.70 | -9,461.69 | -5,677.01 |
| (=) Excess Retained (M) | 52,147.12 | 57,824.14 | 61,608.81 |
| (/) Shares Outstanding (M) | 12.30 | 12.30 | 12.30 |
| (=) Excess Retained per Share | 4,240.04 | 4,701.63 | 5,009.36 |
| LTM Dividend per Share | 683.62 | 683.62 | 683.62 |
| (+) Excess Retained per Share | 4,240.04 | 4,701.63 | 5,009.36 |
| (=) Adjusted Dividend | 4,923.66 | 5,385.25 | 5,692.98 |
| WACC / Discount Rate | 6.50% | 6.50% | 6.50% |
| Growth Rate | 0.69% | 1.69% | 2.69% |
| Fair Value | $85,236.48 | $113,703.05 | $153,190.48 |
| Upside / Downside | 303.01% | 437.60% | 624.30% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 75,693.50 | 76,969.69 | 78,267.40 | 79,586.98 | 80,928.82 | 82,293.28 | 84,762.07 |
| Payout Ratio | 11.11% | 26.89% | 42.66% | 58.44% | 74.22% | 90.00% | 92.50% |
| Projected Dividends (M) | 8,407.68 | 20,694.09 | 33,392.41 | 46,513.03 | 60,066.59 | 74,063.95 | 78,404.92 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.50% | 6.50% | 6.50% |
| Growth Rate | 0.69% | 1.69% | 2.69% |
| Year 1 PV (M) | 19,239.60 | 19,430.69 | 19,621.77 |
| Year 2 PV (M) | 28,863.39 | 29,439.57 | 30,021.44 |
| Year 3 PV (M) | 37,378.68 | 38,503.50 | 39,650.66 |
| Year 4 PV (M) | 44,877.86 | 46,687.48 | 48,551.28 |
| Year 5 PV (M) | 51,446.49 | 54,052.55 | 56,763.16 |
| PV of Terminal Value (M) | 1,555,122.84 | 1,633,898.53 | 1,715,834.70 |
| Equity Value (M) | 1,736,928.86 | 1,822,012.31 | 1,910,443.01 |
| Shares Outstanding (M) | 12.30 | 12.30 | 12.30 |
| Fair Value | $141,228.18 | $148,146.24 | $155,336.46 |
| Upside / Downside | 567.75% | 600.46% | 634.45% |
| 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% |