Definitive Analysis
| Stable Growth | $90.04 - $238.86 | $137.68 |
| Multi-Stage | $62.18 - $67.91 | $65.00 |
| Blended Fair Value | $101.34 | |
| Current Price | $51.59 | |
| Upside | 96.43% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 9.88% | 15.21% | 1.23 | 1.18 | 1.11 | 1.04 | 1.00 | 0.77 | 0.89 | 0.74 | 0.54 | 0.46 |
| YoY Growth | - | - | 4.58% | 5.96% | 6.47% | 4.24% | 30.22% | -13.94% | 20.96% | 35.91% | 17.35% | 54.99% |
| Dividend Yield | - | - | 2.95% | 3.14% | 3.88% | 2.53% | 2.59% | 3.62% | 3.13% | 2.46% | 2.30% | 3.42% |
| Net Income To Common (M) | 29,646.00 |
| (-) Cash Dividends Paid (M) | 9,478.00 |
| (=) Cash Retained (M) | 20,168.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 5,929.20 | 3,705.75 | 2,223.45 |
| Cash Retained (M) | 20,168.00 | 20,168.00 | 20,168.00 |
| (-) Cash Required (M) | -5,929.20 | -3,705.75 | -2,223.45 |
| (=) Excess Retained (M) | 14,238.80 | 16,462.25 | 17,944.55 |
| (/) Shares Outstanding (M) | 7,723.30 | 7,723.30 | 7,723.30 |
| (=) Excess Retained per Share | 1.84 | 2.13 | 2.32 |
| LTM Dividend per Share | 1.23 | 1.23 | 1.23 |
| (+) Excess Retained per Share | 1.84 | 2.13 | 2.32 |
| (=) Adjusted Dividend | 3.07 | 3.36 | 3.55 |
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $90.04 | $137.68 | $238.86 |
| Upside / Downside | 74.53% | 166.88% | 362.99% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 29,646.00 | 31,572.99 | 33,625.23 | 35,810.87 | 38,138.58 | 40,617.59 | 41,836.12 |
| Payout Ratio | 31.97% | 43.58% | 55.18% | 66.79% | 78.39% | 90.00% | 92.50% |
| Projected Dividends (M) | 9,478.00 | 13,758.39 | 18,555.20 | 23,917.45 | 29,898.40 | 36,555.83 | 38,698.41 |
| 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) | 12,492.63 | 12,611.04 | 12,729.46 |
| Year 2 PV (M) | 15,298.11 | 15,589.49 | 15,883.63 |
| Year 3 PV (M) | 17,904.95 | 18,418.94 | 18,942.67 |
| Year 4 PV (M) | 20,323.21 | 21,104.78 | 21,908.68 |
| Year 5 PV (M) | 22,562.49 | 23,652.26 | 24,783.75 |
| PV of Terminal Value (M) | 391,684.15 | 410,602.64 | 430,245.18 |
| Equity Value (M) | 480,265.52 | 501,979.15 | 524,493.36 |
| Shares Outstanding (M) | 7,723.30 | 7,723.30 | 7,723.30 |
| Fair Value | $62.18 | $65.00 | $67.91 |
| Upside / Downside | 20.53% | 25.98% | 31.64% |
| 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% |