Definitive Analysis
| Stable Growth | $833.17 - $1,294.29 | $1,046.41 |
| Multi-Stage | $1,936.41 - $2,132.00 | $2,032.28 |
| Blended Fair Value | $1,539.34 | |
| Current Price | $775.00 | |
| Upside | 98.62% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 0.00% | -8.91% | 29.07 | 27.22 | 23.93 | 21.59 | 3.06 | 0.00 | 0.00 | 0.00 | 11.31 | 26.27 |
| YoY Growth | - | - | 6.82% | 13.75% | 10.81% | 606.42% | 0.00% | 0.00% | 0.00% | -100.00% | -56.93% | -64.46% |
| Dividend Yield | - | - | 3.75% | 2.09% | 1.81% | 1.24% | 0.18% | 0.00% | 0.00% | 0.00% | 1.25% | 2.45% |
| Net Income To Common (M) | 797,079.00 |
| (-) Cash Dividends Paid (M) | 363,167.00 |
| (=) Cash Retained (M) | 433,912.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 159,415.80 | 99,634.88 | 59,780.93 |
| Cash Retained (M) | 433,912.00 | 433,912.00 | 433,912.00 |
| (-) Cash Required (M) | -159,415.80 | -99,634.88 | -59,780.93 |
| (=) Excess Retained (M) | 274,496.20 | 334,277.13 | 374,131.08 |
| (/) Shares Outstanding (M) | 9,019.38 | 9,019.38 | 9,019.38 |
| (=) Excess Retained per Share | 30.43 | 37.06 | 41.48 |
| LTM Dividend per Share | 40.27 | 40.27 | 40.27 |
| (+) Excess Retained per Share | 30.43 | 37.06 | 41.48 |
| (=) Adjusted Dividend | 70.70 | 77.33 | 81.75 |
| WACC / Discount Rate | 6.32% | 6.32% | 6.32% |
| Growth Rate | -2.00% | -1.00% | 0.00% |
| Fair Value | $833.17 | $1,046.41 | $1,294.29 |
| Upside / Downside | 7.51% | 35.02% | 67.00% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 797,079.00 | 789,108.21 | 781,217.13 | 773,404.96 | 765,670.91 | 758,014.20 | 780,754.62 |
| Payout Ratio | 45.56% | 54.45% | 63.34% | 72.22% | 81.11% | 90.00% | 92.50% |
| Projected Dividends (M) | 363,167.00 | 429,667.74 | 494,802.15 | 558,590.91 | 621,054.41 | 682,212.78 | 722,198.03 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.32% | 6.32% | 6.32% |
| Growth Rate | -2.00% | -1.00% | 0.00% |
| Year 1 PV (M) | 400,060.24 | 404,142.49 | 408,224.74 |
| Year 2 PV (M) | 428,960.07 | 437,759.02 | 446,647.30 |
| Year 3 PV (M) | 450,891.23 | 464,835.35 | 479,064.03 |
| Year 4 PV (M) | 466,767.08 | 486,112.40 | 506,052.90 |
| Year 5 PV (M) | 477,400.71 | 502,260.08 | 528,144.41 |
| PV of Terminal Value (M) | 15,241,141.81 | 16,034,783.43 | 16,861,147.42 |
| Equity Value (M) | 17,465,221.15 | 18,329,892.76 | 19,229,280.80 |
| Shares Outstanding (M) | 9,019.38 | 9,019.38 | 9,019.38 |
| Fair Value | $1,936.41 | $2,032.28 | $2,132.00 |
| Upside / Downside | 149.86% | 162.23% | 175.10% |
| 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% |