Definitive Analysis
| Stable Growth | $2.90 - $4.48 | $3.63 |
| Multi-Stage | $6.74 - $7.41 | $7.07 |
| Blended Fair Value | $5.35 | |
| Current Price | $1.19 | |
| Upside | 349.79% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -10.18% | 0.00% | 0.16 | 0.06 | 0.12 | 0.05 | 0.00 | 0.28 | 0.00 | 0.00 | 0.00 | 0.00 |
| YoY Growth | - | - | 153.98% | -45.20% | 133.82% | 0.00% | -100.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dividend Yield | - | - | 14.37% | 5.61% | 6.24% | 1.64% | 0.00% | 7.78% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Income To Common (M) | 315.50 |
| (-) Cash Dividends Paid (M) | 229.39 |
| (=) Cash Retained (M) | 86.12 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 63.10 | 39.44 | 23.66 |
| Cash Retained (M) | 86.12 | 86.12 | 86.12 |
| (-) Cash Required (M) | -63.10 | -39.44 | -23.66 |
| (=) Excess Retained (M) | 23.01 | 46.68 | 62.45 |
| (/) Shares Outstanding (M) | 1,013.29 | 1,013.29 | 1,013.29 |
| (=) Excess Retained per Share | 0.02 | 0.05 | 0.06 |
| LTM Dividend per Share | 0.23 | 0.23 | 0.23 |
| (+) Excess Retained per Share | 0.02 | 0.05 | 0.06 |
| (=) Adjusted Dividend | 0.25 | 0.27 | 0.29 |
| WACC / Discount Rate | 6.43% | 6.43% | 6.43% |
| Growth Rate | -2.00% | -1.00% | 0.00% |
| Fair Value | $2.90 | $3.63 | $4.48 |
| Upside / Downside | 143.47% | 205.24% | 276.67% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 315.50 | 312.35 | 309.22 | 306.13 | 303.07 | 300.04 | 309.04 |
| Payout Ratio | 72.71% | 76.16% | 79.62% | 83.08% | 86.54% | 90.00% | 92.50% |
| Projected Dividends (M) | 229.39 | 237.90 | 246.21 | 254.34 | 262.28 | 270.04 | 285.86 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.43% | 6.43% | 6.43% |
| Growth Rate | -2.00% | -1.00% | 0.00% |
| Year 1 PV (M) | 221.28 | 223.53 | 225.79 |
| Year 2 PV (M) | 213.01 | 217.38 | 221.80 |
| Year 3 PV (M) | 204.67 | 211.00 | 217.46 |
| Year 4 PV (M) | 196.31 | 204.45 | 212.84 |
| Year 5 PV (M) | 188.00 | 197.79 | 207.98 |
| PV of Terminal Value (M) | 5,809.98 | 6,112.52 | 6,427.54 |
| Equity Value (M) | 6,833.25 | 7,166.68 | 7,513.40 |
| Shares Outstanding (M) | 1,013.29 | 1,013.29 | 1,013.29 |
| Fair Value | $6.74 | $7.07 | $7.41 |
| Upside / Downside | 466.69% | 494.34% | 523.10% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| LZOEX | Lazard Emerging Markets Equity Portfolio | 0.09% | $0.02 | 36.87% |
| PWR | Quanta Services, Inc. | 0.09% | $0.39 | 5.78% |
| AAMI | Acadian Asset Management | 0.08% | $0.04 | 1.59% |
| PDLB | Ponce Financial Group, Inc. | 0.08% | $0.01 | 1.31% |
| VRT | Vertiv Holdings Co | 0.08% | $0.15 | 5.48% |
| 0J46.L | HEICO Corporation | 0.07% | $0.23 | 4.98% |
| 0JYM.L | Markel Corporation | 0.07% | $1.41 | 0.87% |
| CHCI | Comstock Holding Companies, Inc. | 0.06% | $0.01 | 0.56% |
| MTVC | Motive Capital Corp II | 0.06% | $0.01 | 2.21% |
| ENJ | Entergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 2052 | 0.05% | $0.01 | 0.31% |
| ENO | Entergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 2066 | 0.05% | $0.01 | 0.31% |
| AJRD | Aerojet Rocketdyne Holdings, Inc. | 0.04% | $0.02 | 2.70% |
| ERES | East Resources Acquisition Company | 0.04% | $0.00 | 1.55% |
| NBN | Northeast Bank | 0.04% | $0.04 | 0.38% |
| ARHS | Arhaus, Inc. | 0.03% | $0.00 | 0.61% |
| BSIG | BrightSphere Investment Group Inc. | 0.03% | $0.01 | 0.34% |
| EWCZ | European Wax Center, Inc. | 0.03% | $0.00 | 0.37% |
| WIRE | Encore Wire Corporation | 0.03% | $0.08 | 0.42% |
| ACFN | Acorn Energy, Inc. | 0.02% | $0.00 | 0.09% |
| ACMR | ACM Research, Inc. | 0.02% | $0.01 | 0.62% |
| CFB | CrossFirst Bankshares, Inc. | 0.02% | $0.00 | 0.21% |
| FDSB | Fifth District Savings Bank | 0.02% | $0.00 | 0.35% |
| GRDN | Guardian Pharmacy Services, Inc. | 0.02% | $0.00 | 0.75% |
| NVDA | NVIDIA Corporation | 0.02% | $0.04 | 0.98% |
| AMG | Affiliated Managers Group, Inc. | 0.01% | $0.04 | 0.23% |
| BSX-PA | Boston Scientific Corporation | 0.01% | $0.02 | 0.82% |
| FIGR | Figure Technology Solutions, Inc. Class A Common Stock | 0.01% | $0.00 | 2.22% |
| GNRC | Generac Holdings Inc. | 0.01% | $0.01 | 0.18% |
| LAUR | Laureate Education, Inc. | 0.01% | $0.00 | 0.22% |
| PLNT | Planet Fitness, Inc. | 0.01% | $0.01 | 0.57% |
| SUM | Summit Materials, Inc. | 0.01% | $0.00 | 0.32% |
| BE | Bloom Energy Corporation | 0.00% | $0.00 | 6.20% |
| BJRI | BJ's Restaurants, Inc. | 0.00% | $0.00 | 0.01% |
| CXW | CoreCivic, Inc. | 0.00% | $0.00 | 0.04% |
| INFA | Informatica Inc. | 0.00% | $0.00 | 0.10% |
| MMMB | MamaMancini's Holdings, Inc. | 0.00% | $0.00 | 0.04% |
| PMO | Putnam Municipal Opportunities Trust | 0.00% | $0.00 | 0.05% |
| SENEA | Seneca Foods Corporation | 0.00% | $0.00 | 0.04% |
| SLCA | U.S. Silica Holdings, Inc. | 0.00% | $0.00 | 0.02% |
| UNIT | Uniti Group Inc. | 0.00% | $0.00 | 0.00% |