Definitive Analysis
| Stable Growth | $16,598.21 - $31,173.95 | $29,214.56 |
| Multi-Stage | $4,892.24 - $5,355.61 | $5,119.66 |
| Blended Fair Value | $17,167.11 | |
| Current Price | $3,365.00 | |
| Upside | 410.17% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 20.31% | 10.46% | 60.56 | 35.54 | 28.94 | 27.41 | 25.93 | 24.03 | 24.02 | 24.59 | 23.25 | 25.68 |
| YoY Growth | - | - | 70.42% | 22.82% | 5.58% | 5.69% | 7.92% | 0.04% | -2.33% | 5.77% | -9.45% | 14.71% |
| Dividend Yield | - | - | 1.80% | 0.65% | 0.64% | 0.80% | 1.08% | 0.82% | 1.21% | 1.74% | 2.64% | 3.11% |
| Net Income To Common (M) | 295,873.00 |
| (-) Cash Dividends Paid (M) | 113,216.00 |
| (=) Cash Retained (M) | 182,657.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 59,174.60 | 36,984.13 | 22,190.48 |
| Cash Retained (M) | 182,657.00 | 182,657.00 | 182,657.00 |
| (-) Cash Required (M) | -59,174.60 | -36,984.13 | -22,190.48 |
| (=) Excess Retained (M) | 123,482.40 | 145,672.88 | 160,466.53 |
| (/) Shares Outstanding (M) | 1,887.53 | 1,887.53 | 1,887.53 |
| (=) Excess Retained per Share | 65.42 | 77.18 | 85.01 |
| LTM Dividend per Share | 59.98 | 59.98 | 59.98 |
| (+) Excess Retained per Share | 65.42 | 77.18 | 85.01 |
| (=) Adjusted Dividend | 125.40 | 137.16 | 145.00 |
| WACC / Discount Rate | 6.30% | 6.30% | 6.30% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $16,598.21 | $29,214.56 | $31,173.95 |
| Upside / Downside | 393.26% | 768.19% | 826.42% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 295,873.00 | 315,104.75 | 335,586.55 | 357,399.68 | 380,630.66 | 405,371.65 | 417,532.80 |
| Payout Ratio | 38.27% | 48.61% | 58.96% | 69.31% | 79.65% | 90.00% | 92.50% |
| Projected Dividends (M) | 113,216.00 | 153,178.89 | 197,858.61 | 247,699.52 | 303,183.79 | 364,834.49 | 386,217.84 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.30% | 6.30% | 6.30% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 142,751.44 | 144,104.53 | 145,457.63 |
| Year 2 PV (M) | 171,837.57 | 175,110.59 | 178,414.49 |
| Year 3 PV (M) | 200,479.47 | 206,234.52 | 212,098.66 |
| Year 4 PV (M) | 228,682.18 | 237,476.65 | 246,522.37 |
| Year 5 PV (M) | 256,450.65 | 268,837.32 | 281,698.04 |
| PV of Terminal Value (M) | 8,234,039.67 | 8,631,746.86 | 9,044,675.25 |
| Equity Value (M) | 9,234,240.98 | 9,663,510.47 | 10,108,866.44 |
| Shares Outstanding (M) | 1,887.53 | 1,887.53 | 1,887.53 |
| Fair Value | $4,892.24 | $5,119.66 | $5,355.61 |
| Upside / Downside | 45.39% | 52.14% | 59.16% |
| 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% |