Definitive Analysis
| Stable Growth | $5,723.56 - $9,112.92 | $7,264.24 |
| Multi-Stage | $6,686.66 - $7,317.69 | $6,996.31 |
| Blended Fair Value | $7,130.27 | |
| Current Price | $27,600.00 | |
| Upside | -74.17% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 17.18% | 0.00% | 200.27 | 200.27 | 245.29 | 135.98 | 90.65 | 90.65 | 43.52 | 83.88 | 36.53 | 0.00 |
| YoY Growth | - | - | 0.00% | -18.35% | 80.39% | 50.00% | 0.00% | 108.30% | -48.12% | 129.61% | 0.00% | 0.00% |
| Dividend Yield | - | - | 0.88% | 0.68% | 0.74% | 0.96% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Income To Common (M) | 11,965.57 |
| (-) Cash Dividends Paid (M) | 3,326.60 |
| (=) Cash Retained (M) | 8,638.96 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 2,393.11 | 1,495.70 | 897.42 |
| Cash Retained (M) | 8,638.96 | 8,638.96 | 8,638.96 |
| (-) Cash Required (M) | -2,393.11 | -1,495.70 | -897.42 |
| (=) Excess Retained (M) | 6,245.85 | 7,143.27 | 7,741.55 |
| (/) Shares Outstanding (M) | 22.15 | 22.15 | 22.15 |
| (=) Excess Retained per Share | 282.01 | 322.53 | 349.54 |
| LTM Dividend per Share | 150.20 | 150.20 | 150.20 |
| (+) Excess Retained per Share | 282.01 | 322.53 | 349.54 |
| (=) Adjusted Dividend | 432.21 | 472.73 | 499.75 |
| WACC / Discount Rate | 9.74% | 9.74% | 9.74% |
| Growth Rate | 2.04% | 3.04% | 4.04% |
| Fair Value | $5,723.56 | $7,264.24 | $9,112.92 |
| Upside / Downside | -79.26% | -73.68% | -66.98% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 11,965.57 | 12,329.04 | 12,703.54 | 13,089.43 | 13,487.04 | 13,896.72 | 14,313.62 |
| Payout Ratio | 27.80% | 40.24% | 52.68% | 65.12% | 77.56% | 90.00% | 92.50% |
| Projected Dividends (M) | 3,326.60 | 4,961.35 | 6,692.34 | 8,523.91 | 10,460.59 | 12,507.05 | 13,240.10 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 9.74% | 9.74% | 9.74% |
| Growth Rate | 2.04% | 3.04% | 4.04% |
| Year 1 PV (M) | 4,477.00 | 4,520.88 | 4,564.76 |
| Year 2 PV (M) | 5,449.46 | 5,556.80 | 5,665.18 |
| Year 3 PV (M) | 6,263.29 | 6,449.24 | 6,638.85 |
| Year 4 PV (M) | 6,935.97 | 7,211.89 | 7,495.96 |
| Year 5 PV (M) | 7,483.31 | 7,857.26 | 8,246.01 |
| PV of Terminal Value (M) | 117,483.81 | 123,354.65 | 129,457.87 |
| Equity Value (M) | 148,092.84 | 154,950.72 | 162,068.63 |
| Shares Outstanding (M) | 22.15 | 22.15 | 22.15 |
| Fair Value | $6,686.66 | $6,996.31 | $7,317.69 |
| Upside / Downside | -75.77% | -74.65% | -73.49% |
| 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% |