Definitive Analysis
| Stable Growth | $466.99 - $923.69 | $646.29 |
| Multi-Stage | $422.71 - $462.09 | $442.04 |
| Blended Fair Value | $544.16 | |
| Current Price | $609.32 | |
| Upside | -10.69% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 6.15% | 7.74% | 8.18 | 7.70 | 7.26 | 6.78 | 6.58 | 6.07 | 5.66 | 4.75 | 4.42 | 4.16 |
| YoY Growth | - | - | 6.27% | 6.08% | 7.02% | 3.15% | 8.30% | 7.19% | 19.16% | 7.66% | 6.14% | 7.10% |
| Dividend Yield | - | - | 1.60% | 1.63% | 1.57% | 1.52% | 2.03% | 2.01% | 2.07% | 1.36% | 1.86% | 2.10% |
| Net Income To Common (M) | 4,019.00 |
| (-) Cash Dividends Paid (M) | 1,263.00 |
| (=) Cash Retained (M) | 2,756.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 803.80 | 502.38 | 301.43 |
| Cash Retained (M) | 2,756.00 | 2,756.00 | 2,756.00 |
| (-) Cash Required (M) | -803.80 | -502.38 | -301.43 |
| (=) Excess Retained (M) | 1,952.20 | 2,253.63 | 2,454.58 |
| (/) Shares Outstanding (M) | 144.93 | 144.93 | 144.93 |
| (=) Excess Retained per Share | 13.47 | 15.55 | 16.94 |
| LTM Dividend per Share | 8.71 | 8.71 | 8.71 |
| (+) Excess Retained per Share | 13.47 | 15.55 | 16.94 |
| (=) Adjusted Dividend | 22.19 | 24.27 | 25.65 |
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 4.15% | 5.15% | 6.15% |
| Fair Value | $466.99 | $646.29 | $923.69 |
| Upside / Downside | -23.36% | 6.07% | 51.59% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 4,019.00 | 4,225.98 | 4,443.62 | 4,672.48 | 4,913.11 | 5,166.14 | 5,321.13 |
| Payout Ratio | 31.43% | 43.14% | 54.86% | 66.57% | 78.29% | 90.00% | 92.50% |
| Projected Dividends (M) | 1,263.00 | 1,823.11 | 2,437.57 | 3,110.48 | 3,846.24 | 4,649.53 | 4,922.04 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 4.15% | 5.15% | 6.15% |
| Year 1 PV (M) | 1,655.19 | 1,671.08 | 1,686.97 |
| Year 2 PV (M) | 2,009.20 | 2,047.97 | 2,087.11 |
| Year 3 PV (M) | 2,327.70 | 2,395.40 | 2,464.39 |
| Year 4 PV (M) | 2,613.18 | 2,714.99 | 2,819.76 |
| Year 5 PV (M) | 2,867.97 | 3,008.33 | 3,154.12 |
| PV of Terminal Value (M) | 49,787.93 | 52,224.47 | 54,755.48 |
| Equity Value (M) | 61,261.16 | 64,062.23 | 66,967.83 |
| Shares Outstanding (M) | 144.93 | 144.93 | 144.93 |
| Fair Value | $422.71 | $442.04 | $462.09 |
| Upside / Downside | -30.63% | -27.45% | -24.16% |
| 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% |