Definitive Analysis
| Stable Growth | $141.58 - $375.56 | $216.49 |
| Multi-Stage | $100.11 - $109.20 | $104.57 |
| Blended Fair Value | $160.53 | |
| Current Price | $63.59 | |
| Upside | 152.44% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 14.30% | 12.82% | 3.60 | 3.06 | 2.18 | 1.81 | 1.63 | 1.85 | 1.76 | 1.67 | 1.43 | 1.24 |
| YoY Growth | - | - | 17.98% | 39.87% | 20.95% | 11.13% | -12.06% | 5.27% | 5.14% | 16.39% | 15.22% | 15.36% |
| Dividend Yield | - | - | 6.37% | 6.51% | 5.54% | 4.24% | 4.15% | 9.01% | 4.67% | 4.52% | 3.75% | 3.97% |
| Net Income To Common (M) | 536.52 |
| (-) Cash Dividends Paid (M) | 282.36 |
| (=) Cash Retained (M) | 254.16 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 107.30 | 67.07 | 40.24 |
| Cash Retained (M) | 254.16 | 254.16 | 254.16 |
| (-) Cash Required (M) | -107.30 | -67.07 | -40.24 |
| (=) Excess Retained (M) | 146.86 | 187.10 | 213.92 |
| (/) Shares Outstanding (M) | 88.89 | 88.89 | 88.89 |
| (=) Excess Retained per Share | 1.65 | 2.10 | 2.41 |
| LTM Dividend per Share | 3.18 | 3.18 | 3.18 |
| (+) Excess Retained per Share | 1.65 | 2.10 | 2.41 |
| (=) Adjusted Dividend | 4.83 | 5.28 | 5.58 |
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $141.58 | $216.49 | $375.56 |
| Upside / Downside | 122.64% | 240.44% | 490.60% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 536.52 | 571.39 | 608.53 | 648.09 | 690.21 | 735.08 | 757.13 |
| Payout Ratio | 52.63% | 60.10% | 67.58% | 75.05% | 82.53% | 90.00% | 92.50% |
| Projected Dividends (M) | 282.36 | 343.42 | 411.23 | 486.40 | 569.60 | 661.57 | 700.35 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 311.83 | 314.78 | 317.74 |
| Year 2 PV (M) | 339.04 | 345.50 | 352.02 |
| Year 3 PV (M) | 364.12 | 374.58 | 385.23 |
| Year 4 PV (M) | 387.18 | 402.07 | 417.39 |
| Year 5 PV (M) | 408.33 | 428.05 | 448.53 |
| PV of Terminal Value (M) | 7,088.52 | 7,430.90 | 7,786.38 |
| Equity Value (M) | 8,899.03 | 9,295.88 | 9,707.28 |
| Shares Outstanding (M) | 88.89 | 88.89 | 88.89 |
| Fair Value | $100.11 | $104.57 | $109.20 |
| Upside / Downside | 57.43% | 64.45% | 71.73% |
| 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% |