Definitive Analysis
| Stable Growth | $430,937.80 - $1,055,720.68 | $989,364.89 |
| Multi-Stage | $153,010.53 - $167,509.82 | $160,126.86 |
| Blended Fair Value | $574,745.87 | |
| Current Price | $22,850.00 | |
| Upside | 2,415.30% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 42.49% | 37.86% | 1,095.51 | 648.41 | 285.52 | 460.37 | 371.80 | 186.48 | 130.54 | 154.98 | 110.70 | 66.42 |
| YoY Growth | - | - | 68.95% | 127.10% | -37.98% | 23.82% | 99.37% | 42.86% | -15.77% | 40.00% | 66.67% | 50.31% |
| Dividend Yield | - | - | 5.32% | 3.97% | 1.89% | 3.26% | 5.98% | 3.70% | 1.95% | 2.21% | 0.92% | 0.51% |
| Net Income To Common (M) | 248,433.44 |
| (-) Cash Dividends Paid (M) | 74,819.01 |
| (=) Cash Retained (M) | 173,614.43 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 49,686.69 | 31,054.18 | 18,632.51 |
| Cash Retained (M) | 173,614.43 | 173,614.43 | 173,614.43 |
| (-) Cash Required (M) | -49,686.69 | -31,054.18 | -18,632.51 |
| (=) Excess Retained (M) | 123,927.74 | 142,560.25 | 154,981.92 |
| (/) Shares Outstanding (M) | 46.80 | 46.80 | 46.80 |
| (=) Excess Retained per Share | 2,648.06 | 3,046.19 | 3,311.61 |
| LTM Dividend per Share | 1,598.71 | 1,598.71 | 1,598.71 |
| (+) Excess Retained per Share | 2,648.06 | 3,046.19 | 3,311.61 |
| (=) Adjusted Dividend | 4,246.77 | 4,644.91 | 4,910.33 |
| WACC / Discount Rate | 6.54% | 6.54% | 6.54% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $430,937.80 | $989,364.89 | $1,055,720.68 |
| Upside / Downside | 1,785.94% | 4,229.82% | 4,520.22% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 248,433.44 | 264,581.61 | 281,779.42 | 300,095.08 | 319,601.26 | 340,375.34 | 350,586.60 |
| Payout Ratio | 30.12% | 42.09% | 54.07% | 66.05% | 78.02% | 90.00% | 92.50% |
| Projected Dividends (M) | 74,819.01 | 111,370.49 | 152,357.54 | 198,202.38 | 249,363.33 | 306,337.81 | 324,292.61 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.54% | 6.54% | 6.54% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 103,552.74 | 104,534.29 | 105,515.83 |
| Year 2 PV (M) | 131,718.55 | 134,227.42 | 136,759.96 |
| Year 3 PV (M) | 159,324.79 | 163,898.43 | 168,558.77 |
| Year 4 PV (M) | 186,379.68 | 193,547.32 | 200,919.73 |
| Year 5 PV (M) | 212,891.37 | 223,174.11 | 233,850.38 |
| PV of Terminal Value (M) | 6,366,949.26 | 6,674,475.29 | 6,993,771.07 |
| Equity Value (M) | 7,160,816.40 | 7,493,856.85 | 7,839,375.74 |
| Shares Outstanding (M) | 46.80 | 46.80 | 46.80 |
| Fair Value | $153,010.53 | $160,126.86 | $167,509.82 |
| Upside / Downside | 569.63% | 600.77% | 633.08% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| BTBT | Bit Digital, Inc. | 0.25% | $0.01 | 1.17% |
| PVH | PVH Corp. | 0.25% | $0.17 | 2.41% |
| AEL | American Equity Investment Life Holding Company | 0.24% | $0.14 | 2.19% |
| CRS | Carpenter Technology Corporation | 0.24% | $0.80 | 9.74% |
| L | Loews Corporation | 0.24% | $0.25 | 3.58% |
| PRIM | Primoris Services Corporation | 0.23% | $0.30 | 5.83% |
| TER | Teradyne, Inc. | 0.23% | $0.48 | 17.39% |
| FOCS | Focus Financial Partners Inc. | 0.22% | $0.12 | 19.23% |
| QCRH | QCR Holdings, Inc. | 0.22% | $0.18 | 2.50% |
| RMAX | RE/MAX Holdings, Inc. | 0.22% | $0.02 | 2.70% |
| VSEC | VSE Corporation | 0.22% | $0.40 | 30.98% |
| 0J5I.L | Hilton Worldwide Holdings Inc. | 0.21% | $0.60 | 8.71% |
| PRVAX | Virginia Tax Free Bond Fund | 0.21% | $0.02 | 89.04% |
| ACA | Arcosa, Inc. | 0.19% | $0.20 | 6.66% |
| HWM | Howmet Aerospace Inc. | 0.19% | $0.40 | 11.24% |
| USLM | United States Lime & Minerals, Inc. | 0.19% | $0.23 | 5.04% |
| AEIS | Advanced Energy Industries, Inc. | 0.18% | $0.40 | 10.65% |
| BELFA | Bel Fuse Inc. | 0.18% | $0.28 | 5.31% |
| TILE | Interface, Inc. | 0.18% | $0.05 | 2.63% |
| 0K05.L | Medifast, Inc. | 0.17% | $0.02 | 78.63% |
| AYI | Acuity Brands, Inc. | 0.17% | $0.65 | 5.19% |
| BDC | Belden Inc. | 0.17% | $0.20 | 3.53% |
| FIX | Comfort Systems USA, Inc. | 0.17% | $1.70 | 7.18% |
| KNSL | Kinsale Capital Group, Inc. | 0.17% | $0.66 | 3.24% |
| STCN | Steel Connect, Inc. | 0.17% | $0.02 | 1.98% |
| VVI | Viad Corp | 0.17% | $0.07 | 0.54% |
| ALNT | Allient Inc. | 0.16% | $0.09 | 7.91% |
| CLSK | CleanSpark, Inc. | 0.16% | $0.02 | 1.41% |
| EME | EMCOR Group, Inc. | 0.16% | $1.01 | 4.01% |
| ESE | ESCO Technologies Inc. | 0.16% | $0.32 | 2.76% |
| CW | Curtiss-Wright Corporation | 0.15% | $0.87 | 7.08% |
| MU | Micron Technology, Inc. | 0.15% | $0.46 | 6.11% |
| SPCMU | Sound Point Acquisition Corp I, Ltd | 0.15% | $0.02 | 1.33% |
| ENSG | The Ensign Group, Inc. | 0.14% | $0.24 | 4.34% |
| JBL | Jabil Inc. | 0.14% | $0.33 | 5.48% |
| PFIE | Profire Energy, Inc. | 0.14% | $0.00 | 1.99% |
| 0R0A.L | Hecla Mining Company | 0.13% | $0.02 | 5.24% |
| GNW | Genworth Financial, Inc. | 0.13% | $0.01 | 2.27% |
| ONIT | Onity Group Inc. | 0.13% | $0.06 | 1.46% |
| 0A7O.L | MicroStrategy Incorporated | 0.12% | $0.19 | 0.73% |
| 0KGS.L | Pegasystems Inc. | 0.12% | $0.07 | 4.63% |
| PRTAX | T. Rowe Price Tax-Free Income Fd | 0.12% | $0.01 | 89.04% |
| WDC | Western Digital Corporation | 0.12% | $0.22 | 3.25% |
| GEV | GE Vernova Inc. | 0.11% | $0.75 | 12.15% |
| MPLF.L | Marble Point Loan Financing Limited | 0.11% | $0.07 | 92.98% |
| EPAC | Enerpac Tool Group Corp. | 0.10% | $0.04 | 2.34% |
| GRBK | Green Brick Partners, Inc. | 0.10% | $0.07 | 0.85% |
| IR | Ingersoll Rand Inc. | 0.10% | $0.08 | 5.89% |
| RAL | Ralliant Corp. | 0.10% | $0.05 | 2.75% |
| TXT | Textron Inc. | 0.10% | $0.08 | 1.79% |