Definitive Analysis
| Stable Growth | $2,403.53 - $5,097.17 | $3,412.00 |
| Multi-Stage | $1,731.19 - $1,892.12 | $1,810.19 |
| Blended Fair Value | $2,611.09 | |
| Current Price | $2,451.00 | |
| Upside | 6.53% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 20.73% | 0.00% | 20.03 | 16.22 | 14.59 | 12.51 | 10.41 | 7.81 | 0.00 | 0.00 | 0.00 | 0.00 |
| YoY Growth | - | - | 23.53% | 11.16% | 16.60% | 20.22% | 33.23% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dividend Yield | - | - | 0.82% | 0.80% | 0.75% | 0.68% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Income To Common (M) | 391.61 |
| (-) Cash Dividends Paid (M) | 30.61 |
| (=) Cash Retained (M) | 361.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 78.32 | 48.95 | 29.37 |
| Cash Retained (M) | 361.00 | 361.00 | 361.00 |
| (-) Cash Required (M) | -78.32 | -48.95 | -29.37 |
| (=) Excess Retained (M) | 282.68 | 312.05 | 331.63 |
| (/) Shares Outstanding (M) | 3.06 | 3.06 | 3.06 |
| (=) Excess Retained per Share | 92.50 | 102.11 | 108.52 |
| LTM Dividend per Share | 10.02 | 10.02 | 10.02 |
| (+) Excess Retained per Share | 92.50 | 102.11 | 108.52 |
| (=) Adjusted Dividend | 102.52 | 112.13 | 118.54 |
| WACC / Discount Rate | 10.00% | 10.00% | 10.00% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $2,403.53 | $3,412.00 | $5,097.17 |
| Upside / Downside | -1.94% | 39.21% | 107.96% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 391.61 | 417.07 | 444.18 | 473.05 | 503.80 | 536.54 | 552.64 |
| Payout Ratio | 7.82% | 24.25% | 40.69% | 57.13% | 73.56% | 90.00% | 92.50% |
| Projected Dividends (M) | 30.61 | 101.15 | 180.73 | 270.24 | 370.61 | 482.89 | 511.19 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 10.00% | 10.00% | 10.00% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 91.09 | 91.96 | 92.82 |
| Year 2 PV (M) | 146.58 | 149.37 | 152.19 |
| Year 3 PV (M) | 197.37 | 203.03 | 208.81 |
| Year 4 PV (M) | 243.76 | 253.13 | 262.77 |
| Year 5 PV (M) | 286.02 | 299.84 | 314.18 |
| PV of Terminal Value (M) | 4,325.51 | 4,534.43 | 4,751.35 |
| Equity Value (M) | 5,290.32 | 5,531.75 | 5,782.11 |
| Shares Outstanding (M) | 3.06 | 3.06 | 3.06 |
| Fair Value | $1,731.19 | $1,810.19 | $1,892.12 |
| Upside / Downside | -29.37% | -26.14% | -22.80% |
| 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% |