Definitive Analysis
| Stable Growth | $2,471.70 - $4,747.97 | $3,383.21 |
| Multi-Stage | $2,172.34 - $2,374.51 | $2,271.58 |
| Blended Fair Value | $2,827.39 | |
| Current Price | $5,399.27 | |
| Upside | -47.63% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 0.00% | 0.00% | 35.66 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| YoY Growth | - | - | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dividend Yield | - | - | 0.77% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Income To Common (M) | 5,044.00 |
| (-) Cash Dividends Paid (M) | 1,230.00 |
| (=) Cash Retained (M) | 3,814.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 1,008.80 | 630.50 | 378.30 |
| Cash Retained (M) | 3,814.00 | 3,814.00 | 3,814.00 |
| (-) Cash Required (M) | -1,008.80 | -630.50 | -378.30 |
| (=) Excess Retained (M) | 2,805.20 | 3,183.50 | 3,435.70 |
| (/) Shares Outstanding (M) | 32.92 | 32.92 | 32.92 |
| (=) Excess Retained per Share | 85.20 | 96.69 | 104.35 |
| LTM Dividend per Share | 37.36 | 37.36 | 37.36 |
| (+) Excess Retained per Share | 85.20 | 96.69 | 104.35 |
| (=) Adjusted Dividend | 122.56 | 134.05 | 141.71 |
| WACC / Discount Rate | 9.52% | 9.52% | 9.52% |
| Growth Rate | 4.35% | 5.35% | 6.35% |
| Fair Value | $2,471.70 | $3,383.21 | $4,747.97 |
| Upside / Downside | -54.22% | -37.34% | -12.06% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 5,044.00 | 5,313.67 | 5,597.76 | 5,897.04 | 6,212.31 | 6,544.45 | 6,740.78 |
| Payout Ratio | 24.39% | 37.51% | 50.63% | 63.75% | 76.88% | 90.00% | 92.50% |
| Projected Dividends (M) | 1,230.00 | 1,993.07 | 2,834.22 | 3,759.61 | 4,775.85 | 5,890.00 | 6,235.22 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 9.52% | 9.52% | 9.52% |
| Growth Rate | 4.35% | 5.35% | 6.35% |
| Year 1 PV (M) | 1,802.54 | 1,819.81 | 1,837.09 |
| Year 2 PV (M) | 2,318.24 | 2,362.88 | 2,407.96 |
| Year 3 PV (M) | 2,781.19 | 2,861.91 | 2,944.19 |
| Year 4 PV (M) | 3,195.22 | 3,319.47 | 3,447.32 |
| Year 5 PV (M) | 3,563.92 | 3,738.00 | 3,918.81 |
| PV of Terminal Value (M) | 57,861.10 | 60,687.30 | 63,622.88 |
| Equity Value (M) | 71,522.20 | 74,789.39 | 78,178.25 |
| Shares Outstanding (M) | 32.92 | 32.92 | 32.92 |
| Fair Value | $2,172.34 | $2,271.58 | $2,374.51 |
| Upside / Downside | -59.77% | -57.93% | -56.02% |
| 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% |