Definitive Analysis
| Stable Growth | $120.05 - $231.05 | $164.44 |
| Multi-Stage | $110.06 - $120.46 | $115.17 |
| Blended Fair Value | $139.80 | |
| Current Price | $255.46 | |
| Upside | -45.27% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 1.83% | 2.92% | 1.03 | 1.01 | 1.00 | 0.99 | 0.96 | 0.94 | 0.94 | 0.91 | 0.85 | 0.81 |
| YoY Growth | - | - | 1.23% | 1.39% | 1.24% | 2.59% | 2.74% | -0.27% | 2.97% | 7.39% | 5.09% | 5.09% |
| Dividend Yield | - | - | 0.40% | 0.40% | 0.52% | 0.66% | 0.55% | 0.71% | 1.30% | 2.33% | 2.01% | 2.87% |
| Net Income To Common (M) | 112,010.00 |
| (-) Cash Dividends Paid (M) | 15,421.00 |
| (=) Cash Retained (M) | 96,589.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 22,402.00 | 14,001.25 | 8,400.75 |
| Cash Retained (M) | 96,589.00 | 96,589.00 | 96,589.00 |
| (-) Cash Required (M) | -22,402.00 | -14,001.25 | -8,400.75 |
| (=) Excess Retained (M) | 74,187.00 | 82,587.75 | 88,188.25 |
| (/) Shares Outstanding (M) | 15,039.97 | 15,039.97 | 15,039.97 |
| (=) Excess Retained per Share | 4.93 | 5.49 | 5.86 |
| LTM Dividend per Share | 1.03 | 1.03 | 1.03 |
| (+) Excess Retained per Share | 4.93 | 5.49 | 5.86 |
| (=) Adjusted Dividend | 5.96 | 6.52 | 6.89 |
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 3.94% | 4.94% | 5.94% |
| Fair Value | $120.05 | $164.44 | $231.05 |
| Upside / Downside | -53.01% | -35.63% | -9.55% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 112,010.00 | 117,542.61 | 123,348.51 | 129,441.17 | 135,834.78 | 142,544.19 | 146,820.52 |
| Payout Ratio | 13.77% | 29.01% | 44.26% | 59.51% | 74.75% | 90.00% | 92.50% |
| Projected Dividends (M) | 15,421.00 | 34,103.83 | 54,594.68 | 77,026.57 | 101,541.26 | 128,289.77 | 135,808.98 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 3.94% | 4.94% | 5.94% |
| Year 1 PV (M) | 30,961.93 | 31,259.82 | 31,557.70 |
| Year 2 PV (M) | 44,998.70 | 45,868.73 | 46,747.09 |
| Year 3 PV (M) | 57,638.82 | 59,318.50 | 61,030.51 |
| Year 4 PV (M) | 68,982.97 | 71,676.27 | 74,447.67 |
| Year 5 PV (M) | 79,125.46 | 83,005.73 | 87,036.77 |
| PV of Terminal Value (M) | 1,373,615.76 | 1,440,977.24 | 1,510,955.89 |
| Equity Value (M) | 1,655,323.64 | 1,732,106.30 | 1,811,775.63 |
| Shares Outstanding (M) | 15,039.97 | 15,039.97 | 15,039.97 |
| Fair Value | $110.06 | $115.17 | $120.46 |
| Upside / Downside | -56.92% | -54.92% | -52.84% |
| 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% |