Definitive Analysis
| Stable Growth | $6,360.39 - $30,425.36 | $13,840.11 |
| Multi-Stage | $3,392.23 - $3,710.67 | $3,548.54 |
| Blended Fair Value | $8,694.33 | |
| Current Price | $8,480.33 | |
| Upside | 2.52% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 6.96% | 16.66% | 35.00 | 28.13 | 27.50 | 25.62 | 25.00 | 25.00 | 20.00 | 17.50 | 15.00 | 11.25 |
| YoY Growth | - | - | 24.45% | 2.27% | 7.32% | 2.50% | 0.00% | 25.00% | 14.29% | 16.67% | 33.34% | 50.01% |
| Dividend Yield | - | - | 0.64% | 0.63% | 0.97% | 0.86% | 0.75% | 1.71% | 1.57% | 1.39% | 1.51% | 1.33% |
| Net Income To Common (M) | 1,586,819.13 |
| (-) Cash Dividends Paid (M) | 440,849.82 |
| (=) Cash Retained (M) | 1,145,969.31 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 317,363.83 | 198,352.39 | 119,011.43 |
| Cash Retained (M) | 1,145,969.31 | 1,145,969.31 | 1,145,969.31 |
| (-) Cash Required (M) | -317,363.83 | -198,352.39 | -119,011.43 |
| (=) Excess Retained (M) | 828,605.48 | 947,616.92 | 1,026,957.87 |
| (/) Shares Outstanding (M) | 10,372.22 | 10,372.22 | 10,372.22 |
| (=) Excess Retained per Share | 79.89 | 91.36 | 99.01 |
| LTM Dividend per Share | 42.50 | 42.50 | 42.50 |
| (+) Excess Retained per Share | 79.89 | 91.36 | 99.01 |
| (=) Adjusted Dividend | 122.39 | 133.86 | 141.51 |
| WACC / Discount Rate | 7.53% | 7.53% | 7.53% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $6,360.39 | $13,840.11 | $30,425.36 |
| Upside / Downside | -25.00% | 63.20% | 258.78% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 1,586,819.13 | 1,689,962.37 | 1,799,809.93 | 1,916,797.57 | 2,041,389.41 | 2,174,079.72 | 2,239,302.12 |
| Payout Ratio | 27.78% | 40.23% | 52.67% | 65.11% | 77.56% | 90.00% | 92.50% |
| Projected Dividends (M) | 440,849.82 | 679,797.27 | 947,945.31 | 1,248,080.44 | 1,583,228.07 | 1,956,671.75 | 2,071,354.46 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 7.53% | 7.53% | 7.53% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 626,256.54 | 632,192.63 | 638,128.71 |
| Year 2 PV (M) | 804,505.46 | 819,829.03 | 835,297.16 |
| Year 3 PV (M) | 975,800.76 | 1,003,812.49 | 1,032,355.24 |
| Year 4 PV (M) | 1,140,341.46 | 1,184,195.77 | 1,229,302.98 |
| Year 5 PV (M) | 1,298,321.55 | 1,361,030.97 | 1,426,140.42 |
| PV of Terminal Value (M) | 30,339,768.22 | 31,805,190.37 | 33,326,697.68 |
| Equity Value (M) | 35,184,994.00 | 36,806,251.26 | 38,487,922.18 |
| Shares Outstanding (M) | 10,372.22 | 10,372.22 | 10,372.22 |
| Fair Value | $3,392.23 | $3,548.54 | $3,710.67 |
| Upside / Downside | -60.00% | -58.16% | -56.24% |
| 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% |