Definitive Analysis
| Stable Growth | $521.75 - $1,427.97 | $1,338.21 |
| Multi-Stage | $205.37 - $224.49 | $214.76 |
| Blended Fair Value | $776.49 | |
| Current Price | $96.15 | |
| Upside | 707.58% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 48.80% | 97.33% | 3.36 | 1.14 | 1.10 | 1.18 | 0.37 | 0.46 | 0.87 | 1.37 | 0.00 | 1.80 |
| YoY Growth | - | - | 194.35% | 3.91% | -6.80% | 218.59% | -19.67% | -47.23% | -36.47% | 0.00% | -100.00% | 47,929.86% |
| Dividend Yield | - | - | 3.56% | 1.70% | 3.43% | 5.22% | 2.47% | 3.73% | 7.30% | 9.06% | 0.00% | 15.20% |
| Net Income To Common (M) | 15,649.01 |
| (-) Cash Dividends Paid (M) | 10,988.21 |
| (=) Cash Retained (M) | 4,660.80 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 3,129.80 | 1,956.13 | 1,173.68 |
| Cash Retained (M) | 4,660.80 | 4,660.80 | 4,660.80 |
| (-) Cash Required (M) | -3,129.80 | -1,956.13 | -1,173.68 |
| (=) Excess Retained (M) | 1,531.00 | 2,704.67 | 3,487.12 |
| (/) Shares Outstanding (M) | 2,179.46 | 2,179.46 | 2,179.46 |
| (=) Excess Retained per Share | 0.70 | 1.24 | 1.60 |
| LTM Dividend per Share | 5.04 | 5.04 | 5.04 |
| (+) Excess Retained per Share | 0.70 | 1.24 | 1.60 |
| (=) Adjusted Dividend | 5.74 | 6.28 | 6.64 |
| WACC / Discount Rate | 6.66% | 6.66% | 6.66% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $521.75 | $1,338.21 | $1,427.97 |
| Upside / Downside | 442.64% | 1,291.80% | 1,385.14% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 15,649.01 | 16,666.19 | 17,749.49 | 18,903.21 | 20,131.92 | 21,440.50 | 22,083.71 |
| Payout Ratio | 70.22% | 74.17% | 78.13% | 82.09% | 86.04% | 90.00% | 92.50% |
| Projected Dividends (M) | 10,988.21 | 12,361.87 | 13,867.68 | 15,517.02 | 17,322.18 | 19,296.45 | 20,427.43 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.66% | 6.66% | 6.66% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 11,480.99 | 11,589.81 | 11,698.64 |
| Year 2 PV (M) | 11,961.73 | 12,189.57 | 12,419.56 |
| Year 3 PV (M) | 12,430.65 | 12,787.49 | 13,151.09 |
| Year 4 PV (M) | 12,887.93 | 13,383.56 | 13,893.36 |
| Year 5 PV (M) | 13,333.78 | 13,977.80 | 14,646.48 |
| PV of Terminal Value (M) | 385,505.94 | 404,126.02 | 423,458.74 |
| Equity Value (M) | 447,601.02 | 468,054.26 | 489,267.86 |
| Shares Outstanding (M) | 2,179.46 | 2,179.46 | 2,179.46 |
| Fair Value | $205.37 | $214.76 | $224.49 |
| Upside / Downside | 113.60% | 123.36% | 133.48% |
| 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% |