Definitive Analysis
| Stable Growth | $1,230.68 - $2,140.40 | $1,620.26 |
| Multi-Stage | $2,018.83 - $2,211.24 | $2,113.22 |
| Blended Fair Value | $1,866.74 | |
| Current Price | $765.00 | |
| Upside | 144.02% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 2.60% | 2.82% | 95.05 | 104.55 | 99.11 | 89.53 | 87.92 | 83.60 | 83.22 | 82.02 | 78.15 | 65.98 |
| YoY Growth | - | - | -9.09% | 5.49% | 10.70% | 1.83% | 5.17% | 0.46% | 1.46% | 4.95% | 18.44% | -8.32% |
| Dividend Yield | - | - | 11.45% | 8.64% | 7.29% | 5.87% | 6.06% | 11.41% | 4.13% | 3.99% | 3.88% | 6.86% |
| Net Income To Common (M) | 997,156.00 |
| (-) Cash Dividends Paid (M) | 896,953.00 |
| (=) Cash Retained (M) | 100,203.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 199,431.20 | 124,644.50 | 74,786.70 |
| Cash Retained (M) | 100,203.00 | 100,203.00 | 100,203.00 |
| (-) Cash Required (M) | -199,431.20 | -124,644.50 | -74,786.70 |
| (=) Excess Retained (M) | -99,228.20 | -24,441.50 | 25,416.30 |
| (/) Shares Outstanding (M) | 10,521.44 | 10,521.44 | 10,521.44 |
| (=) Excess Retained per Share | -9.43 | -2.32 | 2.42 |
| LTM Dividend per Share | 85.25 | 85.25 | 85.25 |
| (+) Excess Retained per Share | -9.43 | -2.32 | 2.42 |
| (=) Adjusted Dividend | 75.82 | 82.93 | 87.67 |
| WACC / Discount Rate | 7.03% | 7.03% | 7.03% |
| Growth Rate | 0.82% | 1.82% | 2.82% |
| Fair Value | $1,230.68 | $1,620.26 | $2,140.40 |
| Upside / Downside | 60.87% | 111.80% | 179.79% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 997,156.00 | 1,015,303.17 | 1,033,780.59 | 1,052,594.28 | 1,071,750.36 | 1,091,255.07 | 1,123,992.72 |
| Payout Ratio | 89.95% | 89.96% | 89.97% | 89.98% | 89.99% | 90.00% | 92.50% |
| Projected Dividends (M) | 896,953.00 | 913,375.83 | 930,099.35 | 947,129.06 | 964,470.56 | 982,129.56 | 1,039,693.27 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 7.03% | 7.03% | 7.03% |
| Growth Rate | 0.82% | 1.82% | 2.82% |
| Year 1 PV (M) | 844,992.59 | 853,373.80 | 861,755.01 |
| Year 2 PV (M) | 796,042.24 | 811,911.93 | 827,938.24 |
| Year 3 PV (M) | 749,927.57 | 772,464.50 | 795,448.50 |
| Year 4 PV (M) | 706,484.31 | 734,933.65 | 764,233.69 |
| Year 5 PV (M) | 665,557.70 | 699,226.27 | 734,243.81 |
| PV of Terminal Value (M) | 17,478,039.99 | 18,362,201.53 | 19,281,788.11 |
| Equity Value (M) | 21,241,044.40 | 22,234,111.68 | 23,265,407.36 |
| Shares Outstanding (M) | 10,521.44 | 10,521.44 | 10,521.44 |
| Fair Value | $2,018.83 | $2,113.22 | $2,211.24 |
| Upside / Downside | 163.90% | 176.24% | 189.05% |
| 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% |