Definitive Analysis
| Stable Growth | $1,043,763.56 - $2,774,424.45 | $2,600,042.02 |
| Multi-Stage | $404,359.02 - $441,933.08 | $422,803.46 |
| Blended Fair Value | $1,511,422.74 | |
| Current Price | $142,500.00 | |
| Upside | 960.65% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 9.58% | 0.00% | 7,564.78 | 6,946.25 | 5,948.81 | 6,096.74 | 5,438.17 | 4,788.76 | 3,178.07 | 2,884.53 | 3,023.21 | 0.00 |
| YoY Growth | - | - | 8.90% | 16.77% | -2.43% | 12.11% | 13.56% | 50.68% | 10.18% | -4.59% | 0.00% | 0.00% |
| Dividend Yield | - | - | 5.31% | 4.74% | 4.00% | 3.54% | 2.83% | 2.69% | 2.19% | 2.80% | 2.83% | 0.00% |
| Net Income To Common (M) | 25,853.22 |
| (-) Cash Dividends Paid (M) | 19,641.45 |
| (=) Cash Retained (M) | 6,211.77 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 5,170.64 | 3,231.65 | 1,938.99 |
| Cash Retained (M) | 6,211.77 | 6,211.77 | 6,211.77 |
| (-) Cash Required (M) | -5,170.64 | -3,231.65 | -1,938.99 |
| (=) Excess Retained (M) | 1,041.13 | 2,980.12 | 4,272.78 |
| (/) Shares Outstanding (M) | 1.85 | 1.85 | 1.85 |
| (=) Excess Retained per Share | 561.80 | 1,608.10 | 2,305.62 |
| LTM Dividend per Share | 10,598.68 | 10,598.68 | 10,598.68 |
| (+) Excess Retained per Share | 561.80 | 1,608.10 | 2,305.62 |
| (=) Adjusted Dividend | 11,160.48 | 12,206.77 | 12,904.30 |
| WACC / Discount Rate | 6.63% | 6.63% | 6.63% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $1,043,763.56 | $2,600,042.02 | $2,774,424.45 |
| Upside / Downside | 632.47% | 1,724.59% | 1,846.96% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 25,853.22 | 27,533.68 | 29,323.37 | 31,229.38 | 33,259.29 | 35,421.15 | 36,483.78 |
| Payout Ratio | 75.97% | 78.78% | 81.58% | 84.39% | 87.19% | 90.00% | 92.50% |
| Projected Dividends (M) | 19,641.45 | 21,690.57 | 23,923.10 | 26,354.22 | 29,000.30 | 31,879.03 | 33,747.50 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.63% | 6.63% | 6.63% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 20,151.27 | 20,342.28 | 20,533.28 |
| Year 2 PV (M) | 20,648.10 | 21,041.39 | 21,438.39 |
| Year 3 PV (M) | 21,132.17 | 21,738.80 | 22,356.93 |
| Year 4 PV (M) | 21,603.69 | 22,434.50 | 23,289.06 |
| Year 5 PV (M) | 22,062.86 | 23,128.50 | 24,234.93 |
| PV of Terminal Value (M) | 643,759.35 | 674,853.16 | 707,137.01 |
| Equity Value (M) | 749,357.44 | 783,538.64 | 818,989.61 |
| Shares Outstanding (M) | 1.85 | 1.85 | 1.85 |
| Fair Value | $404,359.02 | $422,803.46 | $441,933.08 |
| Upside / Downside | 183.76% | 196.70% | 210.13% |
| 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% |