Definitive Analysis
| Stable Growth | $15.94 - $86.00 | $31.27 |
| Multi-Stage | $12.55 - $13.77 | $13.15 |
| Blended Fair Value | $22.21 | |
| Current Price | $1.28 | |
| Upside | 1,635.20% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 54.52% | 40.06% | 0.09 | 0.02 | 0.01 | 0.05 | 0.05 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 |
| YoY Growth | - | - | 258.86% | 104.76% | -74.74% | -6.16% | 405.66% | 0.59% | -41.77% | 135.03% | -11.62% | 171.10% |
| Dividend Yield | - | - | 5.90% | 2.10% | 1.25% | 6.32% | 5.44% | 1.76% | 1.98% | 3.27% | 0.38% | 0.37% |
| Net Income To Common (M) | 88,104.00 |
| (-) Cash Dividends Paid (M) | 4,976.00 |
| (=) Cash Retained (M) | 83,128.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 17,620.80 | 11,013.00 | 6,607.80 |
| Cash Retained (M) | 83,128.00 | 83,128.00 | 83,128.00 |
| (-) Cash Required (M) | -17,620.80 | -11,013.00 | -6,607.80 |
| (=) Excess Retained (M) | 65,507.20 | 72,115.00 | 76,520.20 |
| (/) Shares Outstanding (M) | 200,900.00 | 200,900.00 | 200,900.00 |
| (=) Excess Retained per Share | 0.33 | 0.36 | 0.38 |
| LTM Dividend per Share | 0.02 | 0.02 | 0.02 |
| (+) Excess Retained per Share | 0.33 | 0.36 | 0.38 |
| (=) Adjusted Dividend | 0.35 | 0.38 | 0.41 |
| WACC / Discount Rate | 6.28% | 6.28% | 6.28% |
| Growth Rate | 4.00% | 5.00% | 6.00% |
| Fair Value | $15.94 | $31.27 | $86.00 |
| Upside / Downside | 1,145.55% | 2,342.88% | 6,618.36% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 88,104.00 | 92,504.96 | 97,125.75 | 101,977.36 | 107,071.32 | 112,419.73 | 115,792.32 |
| Payout Ratio | 5.65% | 22.52% | 39.39% | 56.26% | 73.13% | 90.00% | 92.50% |
| Projected Dividends (M) | 4,976.00 | 20,830.54 | 38,256.59 | 57,371.59 | 78,300.80 | 101,177.75 | 107,107.89 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.28% | 6.28% | 6.28% |
| Growth Rate | 4.00% | 5.00% | 6.00% |
| Year 1 PV (M) | 19,412.34 | 19,599.00 | 19,785.67 |
| Year 2 PV (M) | 33,224.68 | 33,866.72 | 34,514.90 |
| Year 3 PV (M) | 46,433.22 | 47,785.62 | 49,164.03 |
| Year 4 PV (M) | 59,057.54 | 61,362.06 | 63,733.38 |
| Year 5 PV (M) | 71,116.68 | 74,602.31 | 78,223.28 |
| PV of Terminal Value (M) | 2,292,703.71 | 2,405,075.37 | 2,521,810.57 |
| Equity Value (M) | 2,521,948.17 | 2,642,291.08 | 2,767,231.84 |
| Shares Outstanding (M) | 200,900.00 | 200,900.00 | 200,900.00 |
| Fair Value | $12.55 | $13.15 | $13.77 |
| Upside / Downside | 880.72% | 927.52% | 976.11% |
| 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% |