Definitive Analysis
| Stable Growth | $16,403.44 - $25,130.54 | $20,477.89 |
| Multi-Stage | $31,532.15 - $34,615.36 | $33,043.98 |
| Blended Fair Value | $26,760.94 | |
| Current Price | $18,360.00 | |
| Upside | 45.76% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 0.65% | 2.45% | 939.61 | 353.62 | 0.00 | 0.00 | 909.30 | 909.51 | 1,000.23 | 1,000.23 | 990.13 | 858.79 |
| YoY Growth | - | - | 165.71% | 0.00% | 0.00% | -100.00% | -0.02% | -9.07% | 0.00% | 1.02% | 15.29% | 16.44% |
| Dividend Yield | - | - | 5.64% | 2.14% | 0.00% | 0.00% | 3.59% | 4.61% | 3.16% | 3.55% | 2.59% | 2.10% |
| Net Income To Common (M) | 362,695.91 |
| (-) Cash Dividends Paid (M) | 234,474.65 |
| (=) Cash Retained (M) | 128,221.26 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 72,539.18 | 45,336.99 | 27,202.19 |
| Cash Retained (M) | 128,221.26 | 128,221.26 | 128,221.26 |
| (-) Cash Required (M) | -72,539.18 | -45,336.99 | -27,202.19 |
| (=) Excess Retained (M) | 55,682.08 | 82,884.27 | 101,019.06 |
| (/) Shares Outstanding (M) | 200.67 | 200.67 | 200.67 |
| (=) Excess Retained per Share | 277.49 | 413.05 | 503.42 |
| LTM Dividend per Share | 1,168.49 | 1,168.49 | 1,168.49 |
| (+) Excess Retained per Share | 277.49 | 413.05 | 503.42 |
| (=) Adjusted Dividend | 1,445.98 | 1,581.54 | 1,671.91 |
| WACC / Discount Rate | 7.35% | 7.35% | 7.35% |
| Growth Rate | -1.35% | -0.35% | 0.65% |
| Fair Value | $16,403.44 | $20,477.89 | $25,130.54 |
| Upside / Downside | -10.66% | 11.54% | 36.88% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 362,695.91 | 361,438.26 | 360,184.98 | 358,936.04 | 357,691.43 | 356,451.14 | 367,144.67 |
| Payout Ratio | 64.65% | 69.72% | 74.79% | 79.86% | 84.93% | 90.00% | 92.50% |
| Projected Dividends (M) | 234,474.65 | 251,988.18 | 269,377.43 | 286,643.05 | 303,785.70 | 320,806.02 | 339,608.82 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 7.35% | 7.35% | 7.35% |
| Growth Rate | -1.35% | -0.35% | 0.65% |
| Year 1 PV (M) | 232,380.47 | 234,735.99 | 237,091.52 |
| Year 2 PV (M) | 229,086.82 | 233,754.64 | 238,469.54 |
| Year 3 PV (M) | 224,801.80 | 231,707.45 | 238,753.09 |
| Year 4 PV (M) | 219,707.64 | 228,752.28 | 238,073.34 |
| Year 5 PV (M) | 213,963.55 | 225,029.85 | 236,549.38 |
| PV of Terminal Value (M) | 5,207,458.43 | 5,476,790.91 | 5,757,153.89 |
| Equity Value (M) | 6,327,398.70 | 6,630,771.13 | 6,946,090.77 |
| Shares Outstanding (M) | 200.67 | 200.67 | 200.67 |
| Fair Value | $31,532.15 | $33,043.98 | $34,615.36 |
| Upside / Downside | 71.74% | 79.98% | 88.54% |
| 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% |