Definitive Analysis
| Stable Growth | $184,964.38 - $347,642.58 | $251,089.86 |
| Multi-Stage | $301,951.16 - $331,914.99 | $316,645.26 |
| Blended Fair Value | $283,867.56 | |
| Current Price | $137,300.00 | |
| Upside | 106.75% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 2.99% | 0.00% | 2,121.94 | 2,157.77 | 2,373.84 | 1,972.53 | 1,825.78 | 1,831.54 | 532.94 | 0.00 | 350.06 | 0.00 |
| YoY Growth | - | - | -1.66% | -9.10% | 20.35% | 8.04% | -0.31% | 243.67% | 0.00% | -100.00% | 0.00% | 0.00% |
| Dividend Yield | - | - | 1.42% | 1.52% | 1.72% | 0.99% | 1.08% | 2.49% | 0.79% | 0.00% | 0.00% | 0.00% |
| Net Income To Common (M) | 59,707.78 |
| (-) Cash Dividends Paid (M) | 13,605.65 |
| (=) Cash Retained (M) | 46,102.12 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 11,941.56 | 7,463.47 | 4,478.08 |
| Cash Retained (M) | 46,102.12 | 46,102.12 | 46,102.12 |
| (-) Cash Required (M) | -11,941.56 | -7,463.47 | -4,478.08 |
| (=) Excess Retained (M) | 34,160.57 | 38,638.65 | 41,624.04 |
| (/) Shares Outstanding (M) | 4.86 | 4.86 | 4.86 |
| (=) Excess Retained per Share | 7,030.37 | 7,951.98 | 8,566.38 |
| LTM Dividend per Share | 2,800.09 | 2,800.09 | 2,800.09 |
| (+) Excess Retained per Share | 7,030.37 | 7,951.98 | 8,566.38 |
| (=) Adjusted Dividend | 9,830.46 | 10,752.07 | 11,366.47 |
| WACC / Discount Rate | 6.35% | 6.35% | 6.35% |
| Growth Rate | 0.99% | 1.99% | 2.99% |
| Fair Value | $184,964.38 | $251,089.86 | $347,642.58 |
| Upside / Downside | 34.72% | 82.88% | 153.20% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 59,707.78 | 60,894.29 | 62,104.39 | 63,338.54 | 64,597.21 | 65,880.89 | 67,857.31 |
| Payout Ratio | 22.79% | 36.23% | 49.67% | 63.11% | 76.56% | 90.00% | 92.50% |
| Projected Dividends (M) | 13,605.65 | 22,061.79 | 30,848.64 | 39,976.01 | 49,453.95 | 59,292.80 | 62,768.02 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.35% | 6.35% | 6.35% |
| Growth Rate | 0.99% | 1.99% | 2.99% |
| Year 1 PV (M) | 20,540.25 | 20,743.65 | 20,947.04 |
| Year 2 PV (M) | 26,740.28 | 27,272.48 | 27,809.92 |
| Year 3 PV (M) | 32,262.22 | 33,230.15 | 34,217.24 |
| Year 4 PV (M) | 37,158.72 | 38,652.54 | 40,190.96 |
| Year 5 PV (M) | 41,478.84 | 43,573.59 | 45,752.12 |
| PV of Terminal Value (M) | 1,309,000.40 | 1,375,106.91 | 1,443,857.63 |
| Equity Value (M) | 1,467,180.71 | 1,538,579.31 | 1,612,774.92 |
| Shares Outstanding (M) | 4.86 | 4.86 | 4.86 |
| Fair Value | $301,951.16 | $316,645.26 | $331,914.99 |
| Upside / Downside | 119.92% | 130.62% | 141.74% |
| 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% |