Definitive Analysis
| Stable Growth | $105,548.23 - $512,537.30 | $226,395.41 |
| Multi-Stage | $56,620.18 - $61,940.02 | $59,231.44 |
| Blended Fair Value | $142,813.42 | |
| Current Price | $88,900.00 | |
| Upside | 60.65% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -2.71% | 10.81% | 400.46 | 252.76 | 578.12 | 589.62 | 538.46 | 459.42 | 417.09 | 302.39 | 229.40 | 208.55 |
| YoY Growth | - | - | 58.44% | -56.28% | -1.95% | 9.50% | 17.20% | 10.15% | 37.93% | 31.82% | 10.00% | 45.33% |
| Dividend Yield | - | - | 0.73% | 0.58% | 1.65% | 1.27% | 0.55% | 0.57% | 0.91% | 0.52% | 0.93% | 0.86% |
| Net Income To Common (M) | 73,338.26 |
| (-) Cash Dividends Paid (M) | 18,671.63 |
| (=) Cash Retained (M) | 54,666.63 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 14,667.65 | 9,167.28 | 5,500.37 |
| Cash Retained (M) | 54,666.63 | 54,666.63 | 54,666.63 |
| (-) Cash Required (M) | -14,667.65 | -9,167.28 | -5,500.37 |
| (=) Excess Retained (M) | 39,998.98 | 45,499.35 | 49,166.26 |
| (/) Shares Outstanding (M) | 28.46 | 28.46 | 28.46 |
| (=) Excess Retained per Share | 1,405.61 | 1,598.89 | 1,727.75 |
| LTM Dividend per Share | 656.14 | 656.14 | 656.14 |
| (+) Excess Retained per Share | 1,405.61 | 1,598.89 | 1,727.75 |
| (=) Adjusted Dividend | 2,061.75 | 2,255.04 | 2,383.89 |
| WACC / Discount Rate | 7.56% | 7.56% | 7.56% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $105,548.23 | $226,395.41 | $512,537.30 |
| Upside / Downside | 18.73% | 154.66% | 476.53% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 73,338.26 | 78,105.24 | 83,182.08 | 88,588.92 | 94,347.20 | 100,479.77 | 103,494.16 |
| Payout Ratio | 25.46% | 38.37% | 51.28% | 64.18% | 77.09% | 90.00% | 92.50% |
| Projected Dividends (M) | 18,671.63 | 29,967.17 | 42,652.25 | 56,859.77 | 72,734.07 | 90,431.79 | 95,732.10 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 7.56% | 7.56% | 7.56% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 27,599.08 | 27,860.68 | 28,122.28 |
| Year 2 PV (M) | 36,177.58 | 36,866.66 | 37,562.24 |
| Year 3 PV (M) | 44,417.24 | 45,692.30 | 46,991.53 |
| Year 4 PV (M) | 52,327.88 | 54,340.26 | 56,410.13 |
| Year 5 PV (M) | 59,919.09 | 62,813.20 | 65,818.08 |
| PV of Terminal Value (M) | 1,390,785.59 | 1,457,961.05 | 1,527,707.48 |
| Equity Value (M) | 1,611,226.45 | 1,685,534.15 | 1,762,611.74 |
| Shares Outstanding (M) | 28.46 | 28.46 | 28.46 |
| Fair Value | $56,620.18 | $59,231.44 | $61,940.02 |
| Upside / Downside | -36.31% | -33.37% | -30.33% |
| 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% |