Definitive Analysis
| Stable Growth | $710.01 - $3,801.25 | $1,400.45 |
| Multi-Stage | $475.52 - $520.19 | $497.44 |
| Blended Fair Value | $948.95 | |
| Current Price | $76.27 | |
| Upside | 1,144.19% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 8.30% | 13.23% | 5.15 | 4.68 | 4.25 | 3.93 | 0.37 | 3.46 | 3.50 | 3.00 | 1.59 | 0.56 |
| YoY Growth | - | - | 10.06% | 10.14% | 8.19% | 963.38% | -89.32% | -1.29% | 16.84% | 88.50% | 184.34% | -62.39% |
| Dividend Yield | - | - | 8.74% | 7.45% | 7.93% | 6.47% | 0.85% | 6.51% | 8.99% | 4.85% | 2.65% | 1.06% |
| Net Income To Common (M) | 22,186.00 |
| (-) Cash Dividends Paid (M) | 11,339.00 |
| (=) Cash Retained (M) | 10,847.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 4,437.20 | 2,773.25 | 1,663.95 |
| Cash Retained (M) | 10,847.00 | 10,847.00 | 10,847.00 |
| (-) Cash Required (M) | -4,437.20 | -2,773.25 | -1,663.95 |
| (=) Excess Retained (M) | 6,409.80 | 8,073.75 | 9,183.05 |
| (/) Shares Outstanding (M) | 1,152.74 | 1,152.74 | 1,152.74 |
| (=) Excess Retained per Share | 5.56 | 7.00 | 7.97 |
| LTM Dividend per Share | 9.84 | 9.84 | 9.84 |
| (+) Excess Retained per Share | 5.56 | 7.00 | 7.97 |
| (=) Adjusted Dividend | 15.40 | 16.84 | 17.80 |
| WACC / Discount Rate | 7.03% | 7.03% | 7.03% |
| Growth Rate | 4.76% | 5.76% | 6.76% |
| Fair Value | $710.01 | $1,400.45 | $3,801.25 |
| Upside / Downside | 830.92% | 1,736.17% | 4,883.94% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 22,186.00 | 23,463.78 | 24,815.15 | 26,244.35 | 27,755.86 | 29,354.43 | 30,235.06 |
| Payout Ratio | 51.11% | 58.89% | 66.67% | 74.44% | 82.22% | 90.00% | 92.50% |
| Projected Dividends (M) | 11,339.00 | 13,817.13 | 16,543.09 | 19,537.22 | 22,821.36 | 26,418.98 | 27,967.43 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 7.03% | 7.03% | 7.03% |
| Growth Rate | 4.76% | 5.76% | 6.76% |
| Year 1 PV (M) | 12,787.38 | 12,909.44 | 13,031.51 |
| Year 2 PV (M) | 14,169.16 | 14,440.96 | 14,715.35 |
| Year 3 PV (M) | 15,486.53 | 15,934.27 | 16,390.55 |
| Year 4 PV (M) | 16,741.59 | 17,390.04 | 18,057.15 |
| Year 5 PV (M) | 17,936.40 | 18,808.97 | 19,715.18 |
| PV of Terminal Value (M) | 471,023.09 | 493,937.60 | 517,735.35 |
| Equity Value (M) | 548,144.15 | 573,421.28 | 599,645.08 |
| Shares Outstanding (M) | 1,152.74 | 1,152.74 | 1,152.74 |
| Fair Value | $475.52 | $497.44 | $520.19 |
| Upside / Downside | 523.46% | 552.21% | 582.04% |
| 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% |