Definitive Analysis
| Stable Growth | $26,582.06 - $65,121.31 | $61,028.20 |
| Multi-Stage | $9,639.70 - $10,541.78 | $10,082.49 |
| Blended Fair Value | $35,555.35 | |
| Current Price | $2,793.00 | |
| Upside | 1,173.02% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 19.94% | 13.56% | 146.92 | 61.22 | 53.09 | 46.93 | 49.99 | 59.19 | 45.37 | 42.27 | 41.20 | 41.22 |
| YoY Growth | - | - | 139.99% | 15.32% | 13.13% | -6.12% | -15.54% | 30.47% | 7.34% | 2.59% | -0.05% | 0.05% |
| Dividend Yield | - | - | 5.26% | 2.62% | 2.84% | 3.48% | 3.09% | 3.21% | 1.96% | 1.35% | 1.82% | 2.49% |
| Net Income To Common (M) | 15,944.00 |
| (-) Cash Dividends Paid (M) | 9,801.00 |
| (=) Cash Retained (M) | 6,143.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 3,188.80 | 1,993.00 | 1,195.80 |
| Cash Retained (M) | 6,143.00 | 6,143.00 | 6,143.00 |
| (-) Cash Required (M) | -3,188.80 | -1,993.00 | -1,195.80 |
| (=) Excess Retained (M) | 2,954.20 | 4,150.00 | 4,947.20 |
| (/) Shares Outstanding (M) | 48.69 | 48.69 | 48.69 |
| (=) Excess Retained per Share | 60.67 | 85.23 | 101.60 |
| LTM Dividend per Share | 201.29 | 201.29 | 201.29 |
| (+) Excess Retained per Share | 60.67 | 85.23 | 101.60 |
| (=) Adjusted Dividend | 261.96 | 286.52 | 302.89 |
| WACC / Discount Rate | 6.54% | 6.54% | 6.54% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $26,582.06 | $61,028.20 | $65,121.31 |
| Upside / Downside | 851.74% | 2,085.04% | 2,231.59% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 15,944.00 | 16,980.36 | 18,084.08 | 19,259.55 | 20,511.42 | 21,844.66 | 22,500.00 |
| Payout Ratio | 61.47% | 67.18% | 72.88% | 78.59% | 84.29% | 90.00% | 92.50% |
| Projected Dividends (M) | 9,801.00 | 11,406.92 | 13,180.19 | 15,135.80 | 17,289.95 | 19,660.20 | 20,812.50 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.54% | 6.54% | 6.54% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 10,606.20 | 10,706.73 | 10,807.26 |
| Year 2 PV (M) | 11,394.75 | 11,611.79 | 11,830.87 |
| Year 3 PV (M) | 12,166.90 | 12,516.17 | 12,872.06 |
| Year 4 PV (M) | 12,922.89 | 13,419.87 | 13,931.05 |
| Year 5 PV (M) | 13,662.98 | 14,322.90 | 15,008.09 |
| PV of Terminal Value (M) | 408,619.06 | 428,355.52 | 448,847.33 |
| Equity Value (M) | 469,372.78 | 490,932.98 | 513,296.66 |
| Shares Outstanding (M) | 48.69 | 48.69 | 48.69 |
| Fair Value | $9,639.70 | $10,082.49 | $10,541.78 |
| Upside / Downside | 245.14% | 260.99% | 277.44% |
| 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% |