Definitive Analysis
| Stable Growth | $575,662.29 - $1,309,462.44 | $1,227,158.08 |
| Multi-Stage | $200,788.00 - $219,449.18 | $209,948.39 |
| Blended Fair Value | $718,553.24 | |
| Current Price | $78,900.00 | |
| Upside | 810.71% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 27.46% | 12.60% | 6,728.65 | 4,299.80 | 2,199.90 | 2,199.90 | 2,199.90 | 1,999.91 | 1,999.91 | 1,999.91 | 2,599.99 | 2,075.48 |
| YoY Growth | - | - | 56.49% | 95.45% | 0.00% | 0.00% | 10.00% | 0.00% | 0.00% | -23.08% | 25.27% | 1.10% |
| Dividend Yield | - | - | 11.39% | 6.63% | 4.55% | 4.65% | 5.13% | 7.29% | 3.12% | 3.34% | 4.74% | 3.19% |
| Net Income To Common (M) | 38,070.71 |
| (-) Cash Dividends Paid (M) | 31,281.81 |
| (=) Cash Retained (M) | 6,788.90 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 7,614.14 | 4,758.84 | 2,855.30 |
| Cash Retained (M) | 6,788.90 | 6,788.90 | 6,788.90 |
| (-) Cash Required (M) | -7,614.14 | -4,758.84 | -2,855.30 |
| (=) Excess Retained (M) | -825.25 | 2,030.06 | 3,933.59 |
| (/) Shares Outstanding (M) | 5.78 | 5.78 | 5.78 |
| (=) Excess Retained per Share | -142.73 | 351.10 | 680.32 |
| LTM Dividend per Share | 5,410.21 | 5,410.21 | 5,410.21 |
| (+) Excess Retained per Share | -142.73 | 351.10 | 680.32 |
| (=) Adjusted Dividend | 5,267.48 | 5,761.31 | 6,090.52 |
| WACC / Discount Rate | 6.47% | 6.47% | 6.47% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $575,662.29 | $1,227,158.08 | $1,309,462.44 |
| Upside / Downside | 629.61% | 1,455.33% | 1,559.65% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 38,070.71 | 40,545.30 | 43,180.75 | 45,987.50 | 48,976.68 | 52,160.17 | 53,724.97 |
| Payout Ratio | 82.17% | 83.73% | 85.30% | 86.87% | 88.43% | 90.00% | 92.50% |
| Projected Dividends (M) | 31,281.81 | 33,950.26 | 36,833.44 | 39,947.99 | 43,311.81 | 46,944.15 | 49,695.60 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.47% | 6.47% | 6.47% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 31,589.13 | 31,888.55 | 32,187.97 |
| Year 2 PV (M) | 31,888.30 | 32,495.68 | 33,108.79 |
| Year 3 PV (M) | 32,179.44 | 33,103.20 | 34,044.47 |
| Year 4 PV (M) | 32,462.69 | 33,711.11 | 34,995.20 |
| Year 5 PV (M) | 32,738.15 | 34,319.42 | 35,961.20 |
| PV of Terminal Value (M) | 1,000,098.51 | 1,048,403.65 | 1,098,557.53 |
| Equity Value (M) | 1,160,956.23 | 1,213,921.61 | 1,268,855.17 |
| Shares Outstanding (M) | 5.78 | 5.78 | 5.78 |
| Fair Value | $200,788.00 | $209,948.39 | $219,449.18 |
| Upside / Downside | 154.48% | 166.09% | 178.14% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| ORA | Ormat Technologies, Inc. | 0.42% | $0.48 | 21.81% |
| VLTO | Veralto Corporation | 0.42% | $0.42 | 11.39% |
| CEG | Constellation Energy Corporation | 0.41% | $1.52 | 17.38% |
| EXPE | Expedia Group, Inc. | 0.41% | $1.15 | 10.88% |
| GE | GE Aerospace | 0.40% | $1.29 | 17.08% |
| GEHCV | GE HealthCare Technologies Inc. | 0.40% | $0.23 | 5.05% |
| ATMU | Atmus Filtration Technologies Inc. | 0.39% | $0.20 | 8.42% |
| BMNR | Bitmine Immersion Technologies, Inc. | 0.39% | $0.12 | 0.85% |
| CHDN | Churchill Downs Incorporated | 0.39% | $0.43 | 7.61% |
| PLPC | Preformed Line Products Company | 0.39% | $0.83 | 11.03% |
| AAPL | Apple Inc. | 0.38% | $1.03 | 13.77% |
| AMOT | Allied Motion Technologies Inc. | 0.38% | $0.12 | 21.85% |
| CASY | Casey's General Stores, Inc. | 0.38% | $2.09 | 12.85% |
| EA | Electronic Arts Inc. | 0.38% | $0.77 | 21.92% |
| LOB | Live Oak Bancshares, Inc. | 0.37% | $0.13 | 8.44% |
| PCG-PA | Pacific Gas and Electric Company | 0.37% | $0.08 | 6.94% |
| CTS | CTS Corporation | 0.36% | $0.16 | 8.09% |
| GVA | Granite Construction Incorporated | 0.36% | $0.43 | 12.45% |
| LCORX | Leuthold Core Investment Fund | 0.36% | $0.08 | 4.98% |
| LCRIX | Leuthold Core Investment Fund Class Institutional | 0.36% | $0.08 | 4.98% |
| UHAL | U-Haul Holding Company | 0.36% | $0.18 | 17.87% |
| BOX | Box, Inc. | 0.35% | $0.10 | 6.61% |
| HCC | Warrior Met Coal, Inc. | 0.35% | $0.31 | 47.04% |
| MCK | McKesson Corporation | 0.35% | $2.91 | 8.98% |
| CSWI | CSW Industrials, Inc. | 0.34% | $1.02 | 11.93% |
| MOG-A | Moog Inc. | 0.34% | $0.85 | 11.59% |
| SRBK | SR Bancorp, Inc. Common stock | 0.34% | $0.05 | 9.61% |
| VHAQ-UN | Viveon Health Acquisition Corp. | 0.34% | $0.04 | 17.38% |
| WWD | Woodward, Inc. | 0.34% | $1.05 | 14.70% |
| AGX | Argan, Inc. | 0.33% | $1.08 | 12.72% |
| PJT | PJT Partners Inc. | 0.33% | $0.56 | 13.70% |
| REGN | Regeneron Pharmaceuticals, Inc. | 0.33% | $2.59 | 6.06% |
| LPLA | LPL Financial Holdings Inc. | 0.32% | $1.16 | 11.15% |
| META | Meta Platforms, Inc. | 0.31% | $2.04 | 8.98% |
| ESAB | ESAB Corporation | 0.30% | $0.34 | 8.52% |
| POWL | Powell Industries, Inc. | 0.30% | $1.05 | 7.31% |
| VC | Visteon Corporation | 0.30% | $0.29 | 2.59% |
| WST | West Pharmaceutical Services, Inc. | 0.30% | $0.83 | 12.34% |
| CASH | Pathward Financial, Inc. | 0.29% | $0.21 | 2.52% |
| NGS | Natural Gas Services Group, Inc. | 0.29% | $0.10 | 6.71% |
| PLUS | ePlus inc. | 0.29% | $0.25 | 5.41% |
| RVTY | Revvity, Inc. | 0.29% | $0.28 | 14.01% |
| TMO | Thermo Fisher Scientific Inc. | 0.28% | $1.65 | 9.48% |
| MRVL | Marvell Technology, Inc. | 0.27% | $0.24 | 8.33% |
| VNT | Vontier Corporation | 0.27% | $0.10 | 3.64% |
| DBRG | DigitalBridge Group, Inc. | 0.26% | $0.04 | 9.84% |
| FOUR | Shift4 Payments, Inc. | 0.26% | $0.16 | 7.44% |
| GOOG | Alphabet Inc. | 0.26% | $0.82 | 8.01% |
| TPB | Turning Point Brands, Inc. | 0.26% | $0.29 | 10.22% |
| USB-PA | U.S. Bancorp PERP PFD SER A | 0.26% | $2.02 | 43.68% |