Definitive Analysis
| Stable Growth | $289,257.10 - $538,239.12 | $391,148.08 |
| Multi-Stage | $478,000.72 - $524,421.15 | $500,769.21 |
| Blended Fair Value | $445,958.64 | |
| Current Price | $92,600.00 | |
| Upside | 381.60% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 2.23% | 4.22% | 8,708.89 | 8,794.26 | 8,625.82 | 8,482.67 | 8,155.24 | 7,798.71 | 7,672.00 | 7,359.61 | 6,692.92 | 6,228.38 |
| YoY Growth | - | - | -0.97% | 1.95% | 1.69% | 4.01% | 4.57% | 1.65% | 4.24% | 9.96% | 7.46% | 8.08% |
| Dividend Yield | - | - | 11.04% | 10.05% | 9.31% | 8.50% | 9.54% | 6.55% | 7.36% | 8.22% | 5.81% | 6.03% |
| Net Income To Common (M) | 34,007.59 |
| (-) Cash Dividends Paid (M) | 22,733.98 |
| (=) Cash Retained (M) | 11,273.61 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 6,801.52 | 4,250.95 | 2,550.57 |
| Cash Retained (M) | 11,273.61 | 11,273.61 | 11,273.61 |
| (-) Cash Required (M) | -6,801.52 | -4,250.95 | -2,550.57 |
| (=) Excess Retained (M) | 4,472.10 | 7,022.66 | 8,723.04 |
| (/) Shares Outstanding (M) | 1.74 | 1.74 | 1.74 |
| (=) Excess Retained per Share | 2,569.72 | 4,035.31 | 5,012.36 |
| LTM Dividend per Share | 13,063.21 | 13,063.21 | 13,063.21 |
| (+) Excess Retained per Share | 2,569.72 | 4,035.31 | 5,012.36 |
| (=) Adjusted Dividend | 15,632.93 | 17,098.51 | 18,075.57 |
| WACC / Discount Rate | 6.48% | 6.48% | 6.48% |
| Growth Rate | 1.02% | 2.02% | 3.02% |
| Fair Value | $289,257.10 | $391,148.08 | $538,239.12 |
| Upside / Downside | 212.37% | 322.41% | 481.25% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 34,007.59 | 34,695.60 | 35,397.54 | 36,113.67 | 36,844.29 | 37,589.69 | 38,717.38 |
| Payout Ratio | 66.85% | 71.48% | 76.11% | 80.74% | 85.37% | 90.00% | 92.50% |
| Projected Dividends (M) | 22,733.98 | 24,800.34 | 26,941.00 | 29,158.13 | 31,453.95 | 33,830.72 | 35,813.57 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.48% | 6.48% | 6.48% |
| Growth Rate | 1.02% | 2.02% | 3.02% |
| Year 1 PV (M) | 23,062.15 | 23,290.44 | 23,518.73 |
| Year 2 PV (M) | 23,296.91 | 23,760.41 | 24,228.48 |
| Year 3 PV (M) | 23,446.95 | 24,150.15 | 24,867.28 |
| Year 4 PV (M) | 23,520.37 | 24,465.57 | 25,438.99 |
| Year 5 PV (M) | 23,524.61 | 24,712.21 | 25,947.29 |
| PV of Terminal Value (M) | 715,016.41 | 751,112.74 | 788,652.38 |
| Equity Value (M) | 831,867.40 | 871,491.53 | 912,653.14 |
| Shares Outstanding (M) | 1.74 | 1.74 | 1.74 |
| Fair Value | $478,000.72 | $500,769.21 | $524,421.15 |
| Upside / Downside | 416.20% | 440.79% | 466.33% |
| 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% |