Definitive Analysis
| Stable Growth | $19,755.10 - $39,310.13 | $36,839.35 |
| Multi-Stage | $6,122.71 - $6,699.79 | $6,405.96 |
| Blended Fair Value | $21,622.65 | |
| Current Price | $2,888.00 | |
| Upside | 648.71% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 11.60% | 10.38% | 84.62 | 72.55 | 56.58 | 50.37 | 49.41 | 48.88 | 49.02 | 38.03 | 21.55 | 21.81 |
| YoY Growth | - | - | 16.64% | 28.23% | 12.32% | 1.94% | 1.09% | -0.29% | 28.91% | 76.44% | -1.19% | -30.77% |
| Dividend Yield | - | - | 2.93% | 2.23% | 2.45% | 3.74% | 4.90% | 6.46% | 5.05% | 3.71% | 2.74% | 3.66% |
| Net Income To Common (M) | 799,471.00 |
| (-) Cash Dividends Paid (M) | 397,713.00 |
| (=) Cash Retained (M) | 401,758.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 159,894.20 | 99,933.88 | 59,960.33 |
| Cash Retained (M) | 401,758.00 | 401,758.00 | 401,758.00 |
| (-) Cash Required (M) | -159,894.20 | -99,933.88 | -59,960.33 |
| (=) Excess Retained (M) | 241,863.80 | 301,824.13 | 341,797.68 |
| (/) Shares Outstanding (M) | 4,044.63 | 4,044.63 | 4,044.63 |
| (=) Excess Retained per Share | 59.80 | 74.62 | 84.51 |
| LTM Dividend per Share | 98.33 | 98.33 | 98.33 |
| (+) Excess Retained per Share | 59.80 | 74.62 | 84.51 |
| (=) Adjusted Dividend | 158.13 | 172.95 | 182.84 |
| WACC / Discount Rate | 6.34% | 6.34% | 6.34% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $19,755.10 | $36,839.35 | $39,310.13 |
| Upside / Downside | 584.04% | 1,175.60% | 1,261.15% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 799,471.00 | 851,436.62 | 906,779.99 | 965,720.69 | 1,028,492.54 | 1,095,344.55 | 1,128,204.89 |
| Payout Ratio | 49.75% | 57.80% | 65.85% | 73.90% | 81.95% | 90.00% | 92.50% |
| Projected Dividends (M) | 397,713.00 | 492,110.07 | 597,098.41 | 713,656.08 | 842,843.51 | 985,810.10 | 1,043,589.52 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.34% | 6.34% | 6.34% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 458,405.86 | 462,750.94 | 467,096.02 |
| Year 2 PV (M) | 518,109.73 | 527,978.26 | 537,939.90 |
| Year 3 PV (M) | 576,836.48 | 593,395.38 | 610,268.19 |
| Year 4 PV (M) | 634,597.86 | 659,002.71 | 684,104.78 |
| Year 5 PV (M) | 691,405.51 | 724,800.66 | 759,473.91 |
| PV of Terminal Value (M) | 21,884,728.41 | 22,941,768.98 | 24,039,264.97 |
| Equity Value (M) | 24,764,083.86 | 25,909,696.93 | 27,098,147.77 |
| Shares Outstanding (M) | 4,044.63 | 4,044.63 | 4,044.63 |
| Fair Value | $6,122.71 | $6,405.96 | $6,699.79 |
| Upside / Downside | 112.01% | 121.81% | 131.99% |
| 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% |