Definitive Analysis
| Stable Growth | $63.51 - $231.66 | $198.13 |
| Multi-Stage | $33.10 - $36.21 | $34.63 |
| Blended Fair Value | $116.38 | |
| Current Price | $9.00 | |
| Upside | 1,193.08% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 1.39% | 24.98% | 0.61 | 0.61 | 1.07 | 0.78 | 0.55 | 0.57 | 0.65 | 0.58 | 0.61 | 0.25 |
| YoY Growth | - | - | -0.02% | -42.99% | 36.68% | 42.67% | -3.62% | -12.03% | 10.96% | -4.43% | 145.20% | 279.35% |
| Dividend Yield | - | - | 6.73% | 6.62% | 8.69% | 5.66% | 4.85% | 13.10% | 6.27% | 4.04% | 3.69% | 2.54% |
| Net Income To Common (M) | 626.43 |
| (-) Cash Dividends Paid (M) | 358.19 |
| (=) Cash Retained (M) | 268.25 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 125.29 | 78.30 | 46.98 |
| Cash Retained (M) | 268.25 | 268.25 | 268.25 |
| (-) Cash Required (M) | -125.29 | -78.30 | -46.98 |
| (=) Excess Retained (M) | 142.96 | 189.94 | 221.26 |
| (/) Shares Outstanding (M) | 535.51 | 535.51 | 535.51 |
| (=) Excess Retained per Share | 0.27 | 0.35 | 0.41 |
| LTM Dividend per Share | 0.67 | 0.67 | 0.67 |
| (+) Excess Retained per Share | 0.27 | 0.35 | 0.41 |
| (=) Adjusted Dividend | 0.94 | 1.02 | 1.08 |
| WACC / Discount Rate | 6.60% | 6.60% | 6.60% |
| Growth Rate | 5.05% | 6.05% | 7.05% |
| Fair Value | $63.51 | $198.13 | $231.66 |
| Upside / Downside | 605.68% | 2,101.40% | 2,474.05% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 626.43 | 664.32 | 704.50 | 747.11 | 792.29 | 840.21 | 865.42 |
| Payout Ratio | 57.18% | 63.74% | 70.31% | 76.87% | 83.44% | 90.00% | 92.50% |
| Projected Dividends (M) | 358.19 | 423.46 | 495.31 | 574.31 | 661.06 | 756.19 | 800.51 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.60% | 6.60% | 6.60% |
| Growth Rate | 5.05% | 6.05% | 7.05% |
| Year 1 PV (M) | 393.51 | 397.25 | 401.00 |
| Year 2 PV (M) | 427.73 | 435.91 | 444.17 |
| Year 3 PV (M) | 460.87 | 474.16 | 487.70 |
| Year 4 PV (M) | 492.96 | 512.01 | 531.59 |
| Year 5 PV (M) | 524.03 | 549.45 | 575.85 |
| PV of Terminal Value (M) | 15,426.63 | 16,175.00 | 16,952.15 |
| Equity Value (M) | 17,725.73 | 18,543.78 | 19,392.46 |
| Shares Outstanding (M) | 535.51 | 535.51 | 535.51 |
| Fair Value | $33.10 | $34.63 | $36.21 |
| Upside / Downside | 267.79% | 284.76% | 302.37% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| KKR | KKR & Co. Inc. | 0.55% | $0.71 | 28.86% |
| UHS | Universal Health Services, Inc. | 0.55% | $1.21 | 5.70% |
| 0I0T.L | Coca-Cola Consolidated, Inc. | 0.54% | $0.81 | 11.41% |
| HSTM | HealthStream, Inc. | 0.54% | $0.12 | 17.69% |
| LLY | Eli Lilly and Company | 0.54% | $5.79 | 28.28% |
| TECH | Bio-Techne Corporation | 0.54% | $0.32 | 64.31% |
| TRU | TransUnion | 0.54% | $0.45 | 21.24% |
| VST | Vistra Corp. | 0.54% | $0.89 | 26.39% |
| 0R2Z.L | Mastercard Incorporated | 0.52% | $2.96 | 18.79% |
| DHR | Danaher Corporation | 0.52% | $1.19 | 24.18% |
| MKSI | MKS Inc. | 0.52% | $0.87 | 21.15% |
| 0JT5.L | Lam Research Corporation | 0.51% | $0.93 | 20.32% |
| 0JZ0.L | Martin Marietta Materials, Inc. | 0.51% | $3.22 | 16.93% |
| EVTC | EVERTEC, Inc. | 0.51% | $0.15 | 6.55% |
| GPI | Group 1 Automotive, Inc. | 0.51% | $2.01 | 6.83% |
| MUSA | Murphy USA Inc. | 0.51% | $2.05 | 8.36% |
| PCG | Pacific Gas & Electric Co. | 0.51% | $0.08 | 6.94% |
| CHE | Chemed Corporation | 0.50% | $2.11 | 11.01% |
| FBIO | Fortress Biotech, Inc. | 0.50% | $0.02 | 16.65% |
| HWKN | Hawkins, Inc. | 0.50% | $0.73 | 18.33% |
| NMRK | Newmark Group, Inc. | 0.50% | $0.08 | 20.64% |
| PRLH | Pearl Holdings Acquisition Corp | 0.50% | $0.06 | 54.69% |
| EXP | Eagle Materials Inc. | 0.48% | $1.02 | 7.46% |
| FCAX | Fortress Capital Acquisition Corp. | 0.48% | $0.05 | 6.11% |
| FSS | Federal Signal Corporation | 0.48% | $0.54 | 13.95% |
| AAON | AAON, Inc. | 0.47% | $0.37 | 30.87% |
| CR | Crane Company | 0.47% | $0.88 | 14.07% |
| HGTY | Hagerty, Inc. | 0.47% | $0.06 | 12.93% |
| IDCC | InterDigital, Inc. | 0.47% | $1.55 | 10.87% |
| PCG-PI | Pacific Gas and Electric Company PFD 1ST 4.36% | 0.47% | $0.08 | 6.94% |
| SEB | Seaboard Corporation | 0.47% | $20.86 | 5.03% |
| AMEH | Apollo Medical Holdings, Inc. | 0.46% | $0.18 | 93.62% |
| IDT | IDT Corporation | 0.46% | $0.23 | 7.15% |
| KAI | Kadant Inc. | 0.46% | $1.32 | 15.23% |
| PRGS | Progress Software Corporation | 0.46% | $0.19 | 17.10% |
| UI | Ubiquiti Inc. | 0.46% | $2.60 | 19.86% |
| WWE | World Wrestling Entertainment, Inc. | 0.46% | $0.46 | 21.62% |
| APH | Amphenol Corporation | 0.45% | $0.62 | 20.92% |
| DIS | The Walt Disney Company | 0.45% | $0.50 | 7.30% |
| ENTG | Entegris, Inc. | 0.45% | $0.40 | 21.08% |
| PCG-PC | Pacific Gas and Electric Company PFD 1ST 5% | 0.45% | $0.08 | 6.94% |
| WMS | Advanced Drainage Systems, Inc. | 0.45% | $0.68 | 11.54% |
| REVG | REV Group, Inc. | 0.44% | $0.27 | 14.08% |
| RYAN | Ryan Specialty Holdings, Inc. | 0.44% | $0.22 | 87.54% |
| TRS | TriMas Corporation | 0.44% | $0.16 | 14.97% |
| WAB | Westinghouse Air Brake Technologies Corporation | 0.44% | $0.96 | 13.90% |
| WING | Wingstop Inc. | 0.44% | $1.14 | 18.31% |
| TW | Tradeweb Markets Inc. | 0.43% | $0.46 | 15.57% |
| IBKR | Interactive Brokers Group, Inc. | 0.42% | $0.28 | 13.63% |
| MTRN | Materion Corporation | 0.42% | $0.55 | 58.77% |