Definitive Analysis
| Stable Growth | $29,364.17 - $58,315.03 | $54,649.72 |
| Multi-Stage | $9,188.34 - $10,048.74 | $9,610.67 |
| Blended Fair Value | $32,130.19 | |
| Current Price | $1,413.00 | |
| Upside | 2,173.90% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 102.75% | 119.29% | 141.64 | 200.21 | 263.98 | 107.87 | 18.89 | 4.13 | 0.75 | 1.52 | 7.36 | 0.39 |
| YoY Growth | - | - | -29.26% | -24.16% | 144.72% | 471.13% | 356.86% | 447.64% | -50.43% | -79.30% | 1,800.42% | 602.94% |
| Dividend Yield | - | - | 10.02% | 18.62% | 47.96% | 65.55% | 20.55% | 10.66% | 2.16% | 3.10% | 25.10% | 1.58% |
| Net Income To Common (M) | 181,002.00 |
| (-) Cash Dividends Paid (M) | 121,662.00 |
| (=) Cash Retained (M) | 59,340.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 36,200.40 | 22,625.25 | 13,575.15 |
| Cash Retained (M) | 59,340.00 | 59,340.00 | 59,340.00 |
| (-) Cash Required (M) | -36,200.40 | -22,625.25 | -13,575.15 |
| (=) Excess Retained (M) | 23,139.60 | 36,714.75 | 45,764.85 |
| (/) Shares Outstanding (M) | 617.28 | 617.28 | 617.28 |
| (=) Excess Retained per Share | 37.49 | 59.48 | 74.14 |
| LTM Dividend per Share | 197.09 | 197.09 | 197.09 |
| (+) Excess Retained per Share | 37.49 | 59.48 | 74.14 |
| (=) Adjusted Dividend | 234.58 | 256.57 | 271.23 |
| WACC / Discount Rate | 6.34% | 6.34% | 6.34% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $29,364.17 | $54,649.72 | $58,315.03 |
| Upside / Downside | 1,978.14% | 3,767.64% | 4,027.04% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 181,002.00 | 192,767.13 | 205,296.99 | 218,641.30 | 232,852.98 | 247,988.43 | 255,428.08 |
| Payout Ratio | 67.22% | 71.77% | 76.33% | 80.89% | 85.44% | 90.00% | 92.50% |
| Projected Dividends (M) | 121,662.00 | 138,354.11 | 156,702.17 | 176,850.93 | 198,956.96 | 223,189.58 | 236,270.97 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.34% | 6.34% | 6.34% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 128,880.38 | 130,102.00 | 131,323.61 |
| Year 2 PV (M) | 135,976.71 | 138,566.68 | 141,181.09 |
| Year 3 PV (M) | 142,952.45 | 147,056.10 | 151,237.55 |
| Year 4 PV (M) | 149,809.09 | 155,570.33 | 161,496.15 |
| Year 5 PV (M) | 156,548.07 | 164,109.40 | 171,960.12 |
| PV of Terminal Value (M) | 4,957,624.66 | 5,197,079.79 | 5,445,699.42 |
| Equity Value (M) | 5,671,791.36 | 5,932,484.29 | 6,202,897.94 |
| Shares Outstanding (M) | 617.28 | 617.28 | 617.28 |
| Fair Value | $9,188.34 | $9,610.67 | $10,048.74 |
| Upside / Downside | 550.27% | 580.16% | 611.16% |
| 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% |