Definitive Analysis
| Stable Growth | $23.03 - $43.93 | $31.44 |
| Multi-Stage | $31.82 - $34.89 | $33.33 |
| Blended Fair Value | $32.38 | |
| Current Price | $11.90 | |
| Upside | 172.12% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 6.30% | 16.65% | 1.74 | 1.26 | 1.71 | 1.74 | 1.60 | 1.28 | 1.03 | 0.18 | 0.36 | 0.46 |
| YoY Growth | - | - | 37.65% | -26.06% | -1.71% | 8.45% | 25.11% | 24.58% | 461.41% | -48.94% | -21.14% | 22.01% |
| Dividend Yield | - | - | 16.68% | 17.48% | 23.77% | 21.73% | 14.59% | 12.63% | 8.99% | 1.57% | 2.91% | 3.63% |
| Net Income To Common (M) | 48,853.00 |
| (-) Cash Dividends Paid (M) | 23,091.00 |
| (=) Cash Retained (M) | 25,762.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 9,770.60 | 6,106.63 | 3,663.98 |
| Cash Retained (M) | 25,762.00 | 25,762.00 | 25,762.00 |
| (-) Cash Required (M) | -9,770.60 | -6,106.63 | -3,663.98 |
| (=) Excess Retained (M) | 15,991.40 | 19,655.38 | 22,098.03 |
| (/) Shares Outstanding (M) | 33,009.13 | 33,009.13 | 33,009.13 |
| (=) Excess Retained per Share | 0.48 | 0.60 | 0.67 |
| LTM Dividend per Share | 0.70 | 0.70 | 0.70 |
| (+) Excess Retained per Share | 0.48 | 0.60 | 0.67 |
| (=) Adjusted Dividend | 1.18 | 1.29 | 1.37 |
| WACC / Discount Rate | 7.03% | 7.03% | 7.03% |
| Growth Rate | 1.80% | 2.80% | 3.80% |
| Fair Value | $23.03 | $31.44 | $43.93 |
| Upside / Downside | 93.49% | 164.18% | 269.17% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 48,853.00 | 50,219.26 | 51,623.73 | 53,067.47 | 54,551.60 | 56,077.22 | 57,759.54 |
| Payout Ratio | 47.27% | 55.81% | 64.36% | 72.91% | 81.45% | 90.00% | 92.50% |
| Projected Dividends (M) | 23,091.00 | 28,028.89 | 33,224.91 | 38,689.64 | 44,434.05 | 50,469.50 | 53,427.58 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 7.03% | 7.03% | 7.03% |
| Growth Rate | 1.80% | 2.80% | 3.80% |
| Year 1 PV (M) | 25,932.85 | 26,187.60 | 26,442.35 |
| Year 2 PV (M) | 28,441.50 | 29,003.03 | 29,570.06 |
| Year 3 PV (M) | 30,642.75 | 31,554.70 | 32,484.58 |
| Year 4 PV (M) | 32,560.66 | 33,859.07 | 35,195.94 |
| Year 5 PV (M) | 34,217.68 | 35,931.72 | 37,713.76 |
| PV of Terminal Value (M) | 898,581.78 | 943,593.59 | 990,391.39 |
| Equity Value (M) | 1,050,377.22 | 1,100,129.72 | 1,151,798.08 |
| Shares Outstanding (M) | 33,009.13 | 33,009.13 | 33,009.13 |
| Fair Value | $31.82 | $33.33 | $34.89 |
| Upside / Downside | 167.40% | 180.07% | 193.22% |
| 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% |