Definitive Analysis
| Stable Growth | $74,412.92 - $160,854.96 | $106,364.47 |
| Multi-Stage | $99,040.90 - $108,704.56 | $103,781.15 |
| Blended Fair Value | $105,072.81 | |
| Current Price | $31,300.00 | |
| Upside | 235.70% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 5.04% | 9.30% | 956.20 | 990.50 | 1,030.82 | 969.72 | 1,355.92 | 747.69 | 684.25 | 684.25 | 759.10 | 524.15 |
| YoY Growth | - | - | -3.46% | -3.91% | 6.30% | -28.48% | 81.35% | 9.27% | 0.00% | -9.86% | 44.83% | 33.33% |
| Dividend Yield | - | - | 3.71% | 4.32% | 4.40% | 4.19% | 4.37% | 5.42% | 3.40% | 3.51% | 3.06% | 1.52% |
| Net Income To Common (M) | 85,616.23 |
| (-) Cash Dividends Paid (M) | 27,592.98 |
| (=) Cash Retained (M) | 58,023.25 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 17,123.25 | 10,702.03 | 6,421.22 |
| Cash Retained (M) | 58,023.25 | 58,023.25 | 58,023.25 |
| (-) Cash Required (M) | -17,123.25 | -10,702.03 | -6,421.22 |
| (=) Excess Retained (M) | 40,900.00 | 47,321.22 | 51,602.03 |
| (/) Shares Outstanding (M) | 21.37 | 21.37 | 21.37 |
| (=) Excess Retained per Share | 1,913.83 | 2,214.30 | 2,414.61 |
| LTM Dividend per Share | 1,291.16 | 1,291.16 | 1,291.16 |
| (+) Excess Retained per Share | 1,913.83 | 2,214.30 | 2,414.61 |
| (=) Adjusted Dividend | 3,204.99 | 3,505.45 | 3,705.77 |
| WACC / Discount Rate | 6.54% | 6.54% | 6.54% |
| Growth Rate | 2.14% | 3.14% | 4.14% |
| Fair Value | $74,412.92 | $106,364.47 | $160,854.96 |
| Upside / Downside | 137.74% | 239.82% | 413.91% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 85,616.23 | 88,303.27 | 91,074.64 | 93,933.00 | 96,881.06 | 99,921.64 | 102,919.29 |
| Payout Ratio | 32.23% | 43.78% | 55.34% | 66.89% | 78.45% | 90.00% | 92.50% |
| Projected Dividends (M) | 27,592.98 | 38,661.77 | 50,398.17 | 62,833.17 | 75,999.06 | 89,929.48 | 95,200.35 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.54% | 6.54% | 6.54% |
| Growth Rate | 2.14% | 3.14% | 4.14% |
| Year 1 PV (M) | 35,937.47 | 36,289.32 | 36,641.17 |
| Year 2 PV (M) | 43,545.79 | 44,402.65 | 45,267.85 |
| Year 3 PV (M) | 50,464.52 | 51,961.31 | 53,487.42 |
| Year 4 PV (M) | 56,737.62 | 58,992.45 | 61,313.84 |
| Year 5 PV (M) | 62,406.62 | 65,522.03 | 68,760.64 |
| PV of Terminal Value (M) | 1,867,486.28 | 1,960,713.33 | 2,057,626.96 |
| Equity Value (M) | 2,116,578.30 | 2,217,881.10 | 2,323,097.88 |
| Shares Outstanding (M) | 21.37 | 21.37 | 21.37 |
| Fair Value | $99,040.90 | $103,781.15 | $108,704.56 |
| Upside / Downside | 216.42% | 231.57% | 247.30% |
| 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% |