Definitive Analysis
| Stable Growth | $168,756.05 - $259,378.15 | $210,972.23 |
| Multi-Stage | $375,433.51 - $413,009.57 | $393,853.37 |
| Blended Fair Value | $302,412.80 | |
| Current Price | $65,400.00 | |
| Upside | 362.40% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 0.00% | 0.00% | 0.00 | 11,135.50 | 7,266.91 | 17,653.91 | 18,833.55 | 15,250.59 | 8,942.63 | 9,590.75 | 10,470.60 | 4,895.30 |
| YoY Growth | - | - | -100.00% | 53.24% | -58.84% | -6.26% | 23.49% | 70.54% | -6.76% | -8.40% | 113.89% | 258.39% |
| Dividend Yield | - | - | 0.00% | 23.69% | 13.02% | 11.77% | 11.21% | 13.03% | 11.04% | 14.64% | 19.14% | 11.13% |
| Net Income To Common (M) | 13,834.82 |
| (-) Cash Dividends Paid (M) | 7,593.33 |
| (=) Cash Retained (M) | 6,241.50 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 2,766.96 | 1,729.35 | 1,037.61 |
| Cash Retained (M) | 6,241.50 | 6,241.50 | 6,241.50 |
| (-) Cash Required (M) | -2,766.96 | -1,729.35 | -1,037.61 |
| (=) Excess Retained (M) | 3,474.53 | 4,512.14 | 5,203.89 |
| (/) Shares Outstanding (M) | 0.75 | 0.75 | 0.75 |
| (=) Excess Retained per Share | 4,652.81 | 6,042.29 | 6,968.61 |
| LTM Dividend per Share | 10,168.35 | 10,168.35 | 10,168.35 |
| (+) Excess Retained per Share | 4,652.81 | 6,042.29 | 6,968.61 |
| (=) Adjusted Dividend | 14,821.16 | 16,210.64 | 17,136.96 |
| WACC / Discount Rate | 6.61% | 6.61% | 6.61% |
| Growth Rate | -2.00% | -1.00% | 0.00% |
| Fair Value | $168,756.05 | $210,972.23 | $259,378.15 |
| Upside / Downside | 158.04% | 222.59% | 296.60% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 13,834.82 | 13,696.48 | 13,559.51 | 13,423.92 | 13,289.68 | 13,156.78 | 13,551.48 |
| Payout Ratio | 54.89% | 61.91% | 68.93% | 75.95% | 82.98% | 90.00% | 92.50% |
| Projected Dividends (M) | 7,593.33 | 8,479.28 | 9,346.76 | 10,196.03 | 11,027.39 | 11,841.10 | 12,535.12 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.61% | 6.61% | 6.61% |
| Growth Rate | -2.00% | -1.00% | 0.00% |
| Year 1 PV (M) | 7,873.44 | 7,953.78 | 8,034.12 |
| Year 2 PV (M) | 8,058.82 | 8,224.13 | 8,391.11 |
| Year 3 PV (M) | 8,162.96 | 8,415.40 | 8,673.00 |
| Year 4 PV (M) | 8,197.74 | 8,537.50 | 8,887.71 |
| Year 5 PV (M) | 8,173.71 | 8,599.33 | 9,042.50 |
| PV of Terminal Value (M) | 239,892.34 | 252,384.09 | 265,390.89 |
| Equity Value (M) | 280,359.01 | 294,114.24 | 308,419.34 |
| Shares Outstanding (M) | 0.75 | 0.75 | 0.75 |
| Fair Value | $375,433.51 | $393,853.37 | $413,009.57 |
| Upside / Downside | 474.06% | 502.22% | 531.51% |
| 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% |