Definitive Analysis
| Stable Growth | $3,132.36 - $5,160.88 | $4,836.50 |
| Multi-Stage | $859.95 - $940.13 | $899.31 |
| Blended Fair Value | $2,867.90 | |
| Current Price | $320.00 | |
| Upside | 796.22% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 36.31% | 0.00% | 21.14 | 15.58 | 8.35 | 8.71 | 5.15 | 4.49 | 3.99 | 2.82 | 10.99 | 0.00 |
| YoY Growth | - | - | 35.70% | 86.59% | -4.15% | 69.13% | 14.64% | 12.57% | 41.73% | -74.38% | 0.00% | 0.00% |
| Dividend Yield | - | - | 6.33% | 4.24% | 2.74% | 2.88% | 2.59% | 5.55% | 4.93% | 0.00% | 0.00% | 0.00% |
| Net Income To Common (M) | 265,991.40 |
| (-) Cash Dividends Paid (M) | 227,716.54 |
| (=) Cash Retained (M) | 38,274.86 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 53,198.28 | 33,248.92 | 19,949.35 |
| Cash Retained (M) | 38,274.86 | 38,274.86 | 38,274.86 |
| (-) Cash Required (M) | -53,198.28 | -33,248.92 | -19,949.35 |
| (=) Excess Retained (M) | -14,923.42 | 5,025.93 | 18,325.50 |
| (/) Shares Outstanding (M) | 10,250.00 | 10,250.00 | 10,250.00 |
| (=) Excess Retained per Share | -1.46 | 0.49 | 1.79 |
| LTM Dividend per Share | 22.22 | 22.22 | 22.22 |
| (+) Excess Retained per Share | -1.46 | 0.49 | 1.79 |
| (=) Adjusted Dividend | 20.76 | 22.71 | 24.00 |
| WACC / Discount Rate | 6.20% | 6.20% | 6.20% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $3,132.36 | $4,836.50 | $5,160.88 |
| Upside / Downside | 878.86% | 1,411.41% | 1,512.78% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 265,991.40 | 283,280.84 | 301,694.09 | 321,304.21 | 342,188.98 | 364,431.26 | 375,364.20 |
| Payout Ratio | 85.61% | 86.49% | 87.37% | 88.24% | 89.12% | 90.00% | 92.50% |
| Projected Dividends (M) | 227,716.54 | 245,005.04 | 263,578.95 | 283,532.32 | 304,966.00 | 327,988.14 | 347,211.89 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.20% | 6.20% | 6.20% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 228,537.01 | 230,703.24 | 232,869.47 |
| Year 2 PV (M) | 229,336.81 | 233,705.03 | 238,114.46 |
| Year 3 PV (M) | 230,116.16 | 236,721.97 | 243,453.00 |
| Year 4 PV (M) | 230,875.31 | 239,754.13 | 248,886.60 |
| Year 5 PV (M) | 231,614.49 | 242,801.56 | 254,416.78 |
| PV of Terminal Value (M) | 7,664,041.67 | 8,034,217.74 | 8,418,561.33 |
| Equity Value (M) | 8,814,521.45 | 9,217,903.66 | 9,636,301.64 |
| Shares Outstanding (M) | 10,250.00 | 10,250.00 | 10,250.00 |
| Fair Value | $859.95 | $899.31 | $940.13 |
| Upside / Downside | 168.74% | 181.03% | 193.79% |
| 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% |