Definitive Analysis
| Stable Growth | $4,542.51 - $12,050.03 | $6,945.97 |
| Multi-Stage | $3,058.58 - $3,344.51 | $3,198.94 |
| Blended Fair Value | $5,072.46 | |
| Current Price | $4,273.58 | |
| Upside | 18.69% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 18.38% | 24.23% | 19.07 | 16.32 | 14.32 | 12.30 | 10.14 | 8.20 | 6.30 | 4.71 | 4.19 | 2.11 |
| YoY Growth | - | - | 16.87% | 13.92% | 16.45% | 21.30% | 23.63% | 30.23% | 33.62% | 12.60% | 98.42% | -3.11% |
| Dividend Yield | - | - | 0.52% | 0.60% | 0.55% | 0.55% | 0.46% | 0.55% | 0.54% | 0.43% | 0.49% | 0.35% |
| Net Income To Common (M) | 1,170,343.00 |
| (-) Cash Dividends Paid (M) | 120,531.00 |
| (=) Cash Retained (M) | 1,049,812.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 234,068.60 | 146,292.88 | 87,775.73 |
| Cash Retained (M) | 1,049,812.00 | 1,049,812.00 | 1,049,812.00 |
| (-) Cash Required (M) | -234,068.60 | -146,292.88 | -87,775.73 |
| (=) Excess Retained (M) | 815,743.40 | 903,519.13 | 962,036.28 |
| (/) Shares Outstanding (M) | 6,043.64 | 6,043.64 | 6,043.64 |
| (=) Excess Retained per Share | 134.98 | 149.50 | 159.18 |
| LTM Dividend per Share | 19.94 | 19.94 | 19.94 |
| (+) Excess Retained per Share | 134.98 | 149.50 | 159.18 |
| (=) Adjusted Dividend | 154.92 | 169.44 | 179.13 |
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $4,542.51 | $6,945.97 | $12,050.03 |
| Upside / Downside | 6.29% | 62.53% | 181.97% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 1,170,343.00 | 1,246,415.30 | 1,327,432.29 | 1,413,715.39 | 1,505,606.89 | 1,603,471.34 | 1,651,575.48 |
| Payout Ratio | 10.30% | 26.24% | 42.18% | 58.12% | 74.06% | 90.00% | 92.50% |
| Projected Dividends (M) | 120,531.00 | 327,047.17 | 559,901.19 | 821,644.46 | 1,115,048.77 | 1,443,124.20 | 1,527,707.32 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 296,958.97 | 299,773.75 | 302,588.53 |
| Year 2 PV (M) | 461,618.83 | 470,411.37 | 479,286.86 |
| Year 3 PV (M) | 615,094.89 | 632,752.05 | 650,743.94 |
| Year 4 PV (M) | 757,945.74 | 787,094.19 | 817,075.40 |
| Year 5 PV (M) | 890,705.27 | 933,726.67 | 978,394.60 |
| PV of Terminal Value (M) | 15,462,618.89 | 16,209,469.17 | 16,984,903.16 |
| Equity Value (M) | 18,484,942.60 | 19,333,227.21 | 20,212,992.48 |
| Shares Outstanding (M) | 6,043.64 | 6,043.64 | 6,043.64 |
| Fair Value | $3,058.58 | $3,198.94 | $3,344.51 |
| Upside / Downside | -28.43% | -25.15% | -21.74% |
| 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% |