Definitive Analysis
| Stable Growth | $1,015,515.68 - $1,627,560.00 | $1,525,262.07 |
| Multi-Stage | $262,662.55 - $287,717.68 | $274,958.98 |
| Blended Fair Value | $900,110.53 | |
| Current Price | $88,500.00 | |
| Upside | 917.07% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 13.25% | 7.87% | 1,736.18 | 1,895.88 | 1,103.54 | 1,013.96 | 1,024.70 | 931.90 | 828.36 | 730.08 | 732.33 | 866.94 |
| YoY Growth | - | - | -8.42% | 71.80% | 8.83% | -1.05% | 9.96% | 12.50% | 13.46% | -0.31% | -15.53% | 6.49% |
| Dividend Yield | - | - | 2.90% | 3.50% | 2.02% | 1.34% | 1.13% | 1.58% | 0.82% | 0.79% | 0.73% | 0.63% |
| Net Income To Common (M) | 178,284.83 |
| (-) Cash Dividends Paid (M) | 40,294.57 |
| (=) Cash Retained (M) | 137,990.26 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 35,656.97 | 22,285.60 | 13,371.36 |
| Cash Retained (M) | 137,990.26 | 137,990.26 | 137,990.26 |
| (-) Cash Required (M) | -35,656.97 | -22,285.60 | -13,371.36 |
| (=) Excess Retained (M) | 102,333.30 | 115,704.66 | 124,618.90 |
| (/) Shares Outstanding (M) | 21.79 | 21.79 | 21.79 |
| (=) Excess Retained per Share | 4,697.42 | 5,311.21 | 5,720.40 |
| LTM Dividend per Share | 1,849.65 | 1,849.65 | 1,849.65 |
| (+) Excess Retained per Share | 4,697.42 | 5,311.21 | 5,720.40 |
| (=) Adjusted Dividend | 6,547.07 | 7,160.85 | 7,570.05 |
| WACC / Discount Rate | 6.18% | 6.18% | 6.18% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $1,015,515.68 | $1,525,262.07 | $1,627,560.00 |
| Upside / Downside | 1,047.48% | 1,623.46% | 1,739.05% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 178,284.83 | 189,873.34 | 202,215.11 | 215,359.09 | 229,357.43 | 244,265.66 | 251,593.63 |
| Payout Ratio | 22.60% | 36.08% | 49.56% | 63.04% | 76.52% | 90.00% | 92.50% |
| Projected Dividends (M) | 40,294.57 | 68,508.17 | 100,219.30 | 135,763.43 | 175,504.87 | 219,839.09 | 232,724.11 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.18% | 6.18% | 6.18% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 63,914.86 | 64,520.69 | 65,126.52 |
| Year 2 PV (M) | 87,230.89 | 88,892.39 | 90,569.57 |
| Year 3 PV (M) | 110,245.58 | 113,410.34 | 116,635.09 |
| Year 4 PV (M) | 132,961.85 | 138,075.18 | 143,334.60 |
| Year 5 PV (M) | 155,382.56 | 162,887.59 | 170,679.86 |
| PV of Terminal Value (M) | 5,172,367.90 | 5,422,195.20 | 5,681,583.99 |
| Equity Value (M) | 5,722,103.63 | 5,989,981.39 | 6,267,929.62 |
| Shares Outstanding (M) | 21.79 | 21.79 | 21.79 |
| Fair Value | $262,662.55 | $274,958.98 | $287,717.68 |
| Upside / Downside | 196.79% | 210.69% | 225.10% |
| 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% |