Definitive Analysis
| Stable Growth | $82,793.38 - $158,830.29 | $113,279.66 |
| Multi-Stage | $180,493.78 - $198,826.46 | $189,481.26 |
| Blended Fair Value | $151,380.46 | |
| Current Price | $53,800.00 | |
| Upside | 181.38% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 2.18% | 0.00% | 577.25 | 686.79 | 364.83 | 365.07 | 461.93 | 518.32 | 500.14 | 416.08 | 251.82 | 0.00 |
| YoY Growth | - | - | -15.95% | 88.25% | -0.07% | -20.97% | -10.88% | 3.64% | 20.20% | 65.23% | 0.00% | 0.00% |
| Dividend Yield | - | - | 1.48% | 2.35% | 1.58% | 1.68% | 1.89% | 3.00% | 1.78% | 1.00% | 0.94% | 0.00% |
| Net Income To Common (M) | 55,281.31 |
| (-) Cash Dividends Paid (M) | 4,959.23 |
| (=) Cash Retained (M) | 50,322.08 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 11,056.26 | 6,910.16 | 4,146.10 |
| Cash Retained (M) | 50,322.08 | 50,322.08 | 50,322.08 |
| (-) Cash Required (M) | -11,056.26 | -6,910.16 | -4,146.10 |
| (=) Excess Retained (M) | 39,265.82 | 43,411.92 | 46,175.98 |
| (/) Shares Outstanding (M) | 10.31 | 10.31 | 10.31 |
| (=) Excess Retained per Share | 3,809.44 | 4,211.68 | 4,479.84 |
| LTM Dividend per Share | 481.13 | 481.13 | 481.13 |
| (+) Excess Retained per Share | 3,809.44 | 4,211.68 | 4,479.84 |
| (=) Adjusted Dividend | 4,290.57 | 4,692.81 | 4,960.97 |
| WACC / Discount Rate | 5.37% | 5.37% | 5.37% |
| Growth Rate | 0.18% | 1.18% | 2.18% |
| Fair Value | $82,793.38 | $113,279.66 | $158,830.29 |
| Upside / Downside | 53.89% | 110.56% | 195.22% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 55,281.31 | 55,932.09 | 56,590.53 | 57,256.73 | 57,930.76 | 58,612.73 | 60,371.12 |
| Payout Ratio | 8.97% | 25.18% | 41.38% | 57.59% | 73.79% | 90.00% | 92.50% |
| Projected Dividends (M) | 4,959.23 | 14,081.86 | 23,418.60 | 32,973.21 | 42,749.53 | 52,751.46 | 55,843.28 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 5.37% | 5.37% | 5.37% |
| Growth Rate | 0.18% | 1.18% | 2.18% |
| Year 1 PV (M) | 13,232.29 | 13,364.38 | 13,496.47 |
| Year 2 PV (M) | 20,678.09 | 21,092.98 | 21,511.99 |
| Year 3 PV (M) | 27,358.07 | 28,185.57 | 29,029.59 |
| Year 4 PV (M) | 33,329.62 | 34,680.51 | 36,072.05 |
| Year 5 PV (M) | 38,646.33 | 40,614.13 | 42,661.28 |
| PV of Terminal Value (M) | 1,727,195.18 | 1,815,140.53 | 1,906,632.33 |
| Equity Value (M) | 1,860,439.59 | 1,953,078.09 | 2,049,403.71 |
| Shares Outstanding (M) | 10.31 | 10.31 | 10.31 |
| Fair Value | $180,493.78 | $189,481.26 | $198,826.46 |
| Upside / Downside | 235.49% | 252.20% | 269.57% |
| 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% |