Definitive Analysis
| Stable Growth | $520,316.20 - $1,585,774.03 | $1,486,057.09 |
| Multi-Stage | $233,937.17 - $256,171.94 | $244,849.45 |
| Blended Fair Value | $865,453.27 | |
| Current Price | $98,500.00 | |
| Upside | 778.63% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -17.73% | -2.30% | 1,363.73 | 1,313.22 | 1,262.57 | 1,212.07 | 0.00 | 3,618.34 | 3,214.20 | 5,696.73 | 2,896.04 | 2,065.17 |
| YoY Growth | - | - | 3.85% | 4.01% | 4.17% | 0.00% | -100.00% | 12.57% | -43.58% | 96.71% | 40.23% | 20.01% |
| Dividend Yield | - | - | 1.68% | 2.30% | 2.40% | 1.77% | 0.00% | 6.26% | 3.37% | 6.34% | 3.01% | 2.14% |
| Net Income To Common (M) | 574,642.38 |
| (-) Cash Dividends Paid (M) | 189,121.02 |
| (=) Cash Retained (M) | 385,521.36 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 114,928.48 | 71,830.30 | 43,098.18 |
| Cash Retained (M) | 385,521.36 | 385,521.36 | 385,521.36 |
| (-) Cash Required (M) | -114,928.48 | -71,830.30 | -43,098.18 |
| (=) Excess Retained (M) | 270,592.88 | 313,691.06 | 342,423.18 |
| (/) Shares Outstanding (M) | 71.83 | 71.83 | 71.83 |
| (=) Excess Retained per Share | 3,766.96 | 4,366.93 | 4,766.92 |
| LTM Dividend per Share | 2,632.78 | 2,632.78 | 2,632.78 |
| (+) Excess Retained per Share | 3,766.96 | 4,366.93 | 4,766.92 |
| (=) Adjusted Dividend | 6,399.74 | 6,999.71 | 7,399.70 |
| WACC / Discount Rate | 6.44% | 6.44% | 6.44% |
| Growth Rate | 5.15% | 6.15% | 7.15% |
| Fair Value | $520,316.20 | $1,486,057.09 | $1,585,774.03 |
| Upside / Downside | 428.24% | 1,408.69% | 1,509.92% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 574,642.38 | 609,990.34 | 647,512.67 | 687,343.10 | 729,623.62 | 774,504.94 | 797,740.09 |
| Payout Ratio | 32.91% | 44.33% | 55.75% | 67.16% | 78.58% | 90.00% | 92.50% |
| Projected Dividends (M) | 189,121.02 | 270,401.80 | 360,966.61 | 461,650.09 | 573,354.41 | 697,054.45 | 737,909.59 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.44% | 6.44% | 6.44% |
| Growth Rate | 5.15% | 6.15% | 7.15% |
| Year 1 PV (M) | 251,637.38 | 254,030.48 | 256,423.57 |
| Year 2 PV (M) | 312,606.64 | 318,580.75 | 324,611.42 |
| Year 3 PV (M) | 372,057.16 | 382,773.34 | 393,693.33 |
| Year 4 PV (M) | 430,016.86 | 446,609.71 | 463,678.19 |
| Year 5 PV (M) | 486,513.17 | 510,091.35 | 534,574.94 |
| PV of Terminal Value (M) | 14,951,635.88 | 15,676,245.88 | 16,428,681.25 |
| Equity Value (M) | 16,804,467.08 | 17,588,331.51 | 18,401,662.71 |
| Shares Outstanding (M) | 71.83 | 71.83 | 71.83 |
| Fair Value | $233,937.17 | $244,849.45 | $256,171.94 |
| Upside / Downside | 137.50% | 148.58% | 160.07% |
| 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% |