Definitive Analysis
| Stable Growth | $22.29 - $30.98 | $26.65 |
| Multi-Stage | $53.87 - $59.44 | $56.60 |
| Blended Fair Value | $41.62 | |
| Current Price | $59.06 | |
| Upside | -29.52% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -3.97% | 0.00% | 3.31 | 4.42 | 3.88 | 3.94 | 5.19 | 4.05 | 0.00 | 0.00 | 0.00 | 0.00 |
| YoY Growth | - | - | -25.23% | 13.92% | -1.38% | -24.13% | 28.11% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dividend Yield | - | - | 7.14% | 9.49% | 6.13% | 9.93% | 5.34% | 2.63% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Income To Common (M) | 854.39 |
| (-) Cash Dividends Paid (M) | 346.18 |
| (=) Cash Retained (M) | 508.21 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 170.88 | 106.80 | 64.08 |
| Cash Retained (M) | 508.21 | 508.21 | 508.21 |
| (-) Cash Required (M) | -170.88 | -106.80 | -64.08 |
| (=) Excess Retained (M) | 337.33 | 401.41 | 444.13 |
| (/) Shares Outstanding (M) | 216.64 | 216.64 | 216.64 |
| (=) Excess Retained per Share | 1.56 | 1.85 | 2.05 |
| LTM Dividend per Share | 1.60 | 1.60 | 1.60 |
| (+) Excess Retained per Share | 1.56 | 1.85 | 2.05 |
| (=) Adjusted Dividend | 3.16 | 3.45 | 3.65 |
| WACC / Discount Rate | 7.33% | 7.33% | 7.33% |
| Growth Rate | -5.97% | -4.97% | -3.97% |
| Fair Value | $22.29 | $26.65 | $30.98 |
| Upside / Downside | -62.25% | -54.88% | -47.54% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 854.39 | 811.89 | 771.50 | 733.12 | 696.65 | 661.99 | 681.85 |
| Payout Ratio | 40.52% | 50.41% | 60.31% | 70.21% | 80.10% | 90.00% | 92.50% |
| Projected Dividends (M) | 346.18 | 409.31 | 465.30 | 514.70 | 558.04 | 595.79 | 630.71 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 7.33% | 7.33% | 7.33% |
| Growth Rate | -5.97% | -4.97% | -3.97% |
| Year 1 PV (M) | 377.34 | 381.35 | 385.36 |
| Year 2 PV (M) | 395.44 | 403.90 | 412.45 |
| Year 3 PV (M) | 403.26 | 416.27 | 429.55 |
| Year 4 PV (M) | 403.06 | 420.49 | 438.47 |
| Year 5 PV (M) | 396.72 | 418.27 | 440.74 |
| PV of Terminal Value (M) | 9,695.19 | 10,221.84 | 10,771.12 |
| Equity Value (M) | 11,671.01 | 12,262.10 | 12,877.69 |
| Shares Outstanding (M) | 216.64 | 216.64 | 216.64 |
| Fair Value | $53.87 | $56.60 | $59.44 |
| Upside / Downside | -8.78% | -4.16% | 0.65% |
| 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% |