Definitive Analysis
| Stable Growth | $553.04 - $1,041.38 | $751.28 |
| Multi-Stage | $824.51 - $905.16 | $864.06 |
| Blended Fair Value | $807.67 | |
| Current Price | $224.00 | |
| Upside | 260.57% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 13.89% | 3.39% | 20.04 | 18.19 | 16.22 | 9.54 | 2.86 | 10.46 | 17.10 | 7.61 | 11.40 | 11.17 |
| YoY Growth | - | - | 10.21% | 12.12% | 70.05% | 233.76% | -72.68% | -38.82% | 124.82% | -33.26% | 2.07% | -22.26% |
| Dividend Yield | - | - | 9.37% | 8.34% | 6.14% | 4.22% | 1.35% | 5.23% | 4.30% | 2.03% | 2.46% | 1.80% |
| Net Income To Common (M) | 376,436.45 |
| (-) Cash Dividends Paid (M) | 135,925.86 |
| (=) Cash Retained (M) | 240,510.59 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 75,287.29 | 47,054.56 | 28,232.73 |
| Cash Retained (M) | 240,510.59 | 240,510.59 | 240,510.59 |
| (-) Cash Required (M) | -75,287.29 | -47,054.56 | -28,232.73 |
| (=) Excess Retained (M) | 165,223.30 | 193,456.03 | 212,277.86 |
| (/) Shares Outstanding (M) | 10,320.00 | 10,320.00 | 10,320.00 |
| (=) Excess Retained per Share | 16.01 | 18.75 | 20.57 |
| LTM Dividend per Share | 13.17 | 13.17 | 13.17 |
| (+) Excess Retained per Share | 16.01 | 18.75 | 20.57 |
| (=) Adjusted Dividend | 29.18 | 31.92 | 33.74 |
| WACC / Discount Rate | 6.74% | 6.74% | 6.74% |
| Growth Rate | 1.39% | 2.39% | 3.39% |
| Fair Value | $553.04 | $751.28 | $1,041.38 |
| Upside / Downside | 146.89% | 235.39% | 364.90% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 376,436.45 | 385,425.96 | 394,630.16 | 404,054.15 | 413,703.19 | 423,582.66 | 436,290.14 |
| Payout Ratio | 36.11% | 46.89% | 57.67% | 68.44% | 79.22% | 90.00% | 92.50% |
| Projected Dividends (M) | 135,925.86 | 180,714.15 | 227,564.06 | 276,548.53 | 327,742.77 | 381,224.40 | 403,568.38 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.74% | 6.74% | 6.74% |
| Growth Rate | 1.39% | 2.39% | 3.39% |
| Year 1 PV (M) | 167,652.98 | 169,306.56 | 170,960.14 |
| Year 2 PV (M) | 195,858.28 | 199,740.87 | 203,661.57 |
| Year 3 PV (M) | 220,815.09 | 227,413.50 | 234,142.07 |
| Year 4 PV (M) | 242,778.17 | 252,498.99 | 262,508.84 |
| Year 5 PV (M) | 261,984.95 | 275,162.24 | 288,864.52 |
| PV of Terminal Value (M) | 7,419,817.98 | 7,793,019.40 | 8,181,089.01 |
| Equity Value (M) | 8,508,907.45 | 8,917,141.57 | 9,341,226.15 |
| Shares Outstanding (M) | 10,320.00 | 10,320.00 | 10,320.00 |
| Fair Value | $824.51 | $864.06 | $905.16 |
| Upside / Downside | 268.08% | 285.74% | 304.09% |
| 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% |