Definitive Analysis
| Stable Growth | $15,051.68 - $41,614.49 | $38,998.87 |
| Multi-Stage | $5,828.30 - $6,378.27 | $6,098.24 |
| Blended Fair Value | $22,548.55 | |
| Current Price | $1,010.00 | |
| Upside | 2,132.53% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 42.74% | 34.96% | 123.26 | 68.73 | 37.09 | 27.49 | 38.70 | 20.80 | 24.69 | 7.59 | 41.33 | 0.00 |
| YoY Growth | - | - | 79.35% | 85.28% | 34.96% | -28.98% | 86.08% | -15.75% | 225.21% | -81.63% | 0.00% | -100.00% |
| Dividend Yield | - | - | 12.71% | 5.87% | 3.71% | 7.53% | 9.99% | 2.57% | 3.66% | 0.84% | 4.59% | 0.00% |
| Net Income To Common (M) | 744,002.38 |
| (-) Cash Dividends Paid (M) | 273,397.16 |
| (=) Cash Retained (M) | 470,605.23 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 148,800.48 | 93,000.30 | 55,800.18 |
| Cash Retained (M) | 470,605.23 | 470,605.23 | 470,605.23 |
| (-) Cash Required (M) | -148,800.48 | -93,000.30 | -55,800.18 |
| (=) Excess Retained (M) | 321,804.75 | 377,604.93 | 414,805.05 |
| (/) Shares Outstanding (M) | 3,555.58 | 3,555.58 | 3,555.58 |
| (=) Excess Retained per Share | 90.51 | 106.20 | 116.66 |
| LTM Dividend per Share | 76.89 | 76.89 | 76.89 |
| (+) Excess Retained per Share | 90.51 | 106.20 | 116.66 |
| (=) Adjusted Dividend | 167.40 | 183.09 | 193.56 |
| WACC / Discount Rate | 6.67% | 6.67% | 6.67% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $15,051.68 | $38,998.87 | $41,614.49 |
| Upside / Downside | 1,390.27% | 3,761.27% | 4,020.25% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 744,002.38 | 792,362.54 | 843,866.10 | 898,717.40 | 957,134.03 | 1,019,347.74 | 1,049,928.18 |
| Payout Ratio | 36.75% | 47.40% | 58.05% | 68.70% | 79.35% | 90.00% | 92.50% |
| Projected Dividends (M) | 273,397.16 | 375,559.64 | 489,848.13 | 617,407.39 | 759,479.75 | 917,412.97 | 971,183.56 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.67% | 6.67% | 6.67% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 348,759.37 | 352,065.15 | 355,370.93 |
| Year 2 PV (M) | 422,430.65 | 430,476.76 | 438,598.79 |
| Year 3 PV (M) | 494,439.05 | 508,632.62 | 523,095.26 |
| Year 4 PV (M) | 564,812.27 | 586,533.35 | 608,875.00 |
| Year 5 PV (M) | 633,577.55 | 664,179.58 | 695,952.82 |
| PV of Terminal Value (M) | 18,258,947.19 | 19,140,861.17 | 20,056,528.07 |
| Equity Value (M) | 20,722,966.08 | 21,682,748.64 | 22,678,420.86 |
| Shares Outstanding (M) | 3,555.58 | 3,555.58 | 3,555.58 |
| Fair Value | $5,828.30 | $6,098.24 | $6,378.27 |
| Upside / Downside | 477.06% | 503.79% | 531.51% |
| 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% |