Definitive Analysis
| Stable Growth | $4,265.62 - $19,825.33 | $9,556.06 |
| Multi-Stage | $3,033.51 - $3,319.83 | $3,174.02 |
| Blended Fair Value | $6,365.04 | |
| Current Price | $625.00 | |
| Upside | 918.41% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 8.15% | 6.34% | 37.00 | 50.01 | 35.00 | 25.00 | 25.00 | 25.00 | 20.00 | 20.00 | 18.00 | 20.00 |
| YoY Growth | - | - | -26.01% | 42.86% | 39.99% | 0.00% | 0.00% | 24.99% | 0.00% | 11.13% | -10.02% | 0.00% |
| Dividend Yield | - | - | 5.56% | 7.46% | 6.14% | 3.88% | 5.56% | 5.76% | 4.45% | 4.65% | 4.62% | 4.35% |
| Net Income To Common (M) | 23.24 |
| (-) Cash Dividends Paid (M) | 17.07 |
| (=) Cash Retained (M) | 6.17 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 4.65 | 2.90 | 1.74 |
| Cash Retained (M) | 6.17 | 6.17 | 6.17 |
| (-) Cash Required (M) | -4.65 | -2.90 | -1.74 |
| (=) Excess Retained (M) | 1.53 | 3.27 | 4.43 |
| (/) Shares Outstanding (M) | 0.23 | 0.23 | 0.23 |
| (=) Excess Retained per Share | 6.61 | 14.17 | 19.21 |
| LTM Dividend per Share | 74.00 | 74.00 | 74.00 |
| (+) Excess Retained per Share | 6.61 | 14.17 | 19.21 |
| (=) Adjusted Dividend | 80.62 | 88.17 | 93.21 |
| WACC / Discount Rate | 6.32% | 6.32% | 6.32% |
| Growth Rate | 4.34% | 5.34% | 6.34% |
| Fair Value | $4,265.62 | $9,556.06 | $19,825.33 |
| Upside / Downside | 582.50% | 1,428.97% | 3,072.05% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 23.24 | 24.48 | 25.79 | 27.17 | 28.62 | 30.15 | 31.05 |
| Payout Ratio | 73.44% | 76.75% | 80.06% | 83.37% | 86.69% | 90.00% | 92.50% |
| Projected Dividends (M) | 17.07 | 18.79 | 20.65 | 22.65 | 24.81 | 27.13 | 28.72 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.32% | 6.32% | 6.32% |
| Growth Rate | 4.34% | 5.34% | 6.34% |
| Year 1 PV (M) | 17.50 | 17.67 | 17.84 |
| Year 2 PV (M) | 17.92 | 18.27 | 18.62 |
| Year 3 PV (M) | 18.32 | 18.85 | 19.39 |
| Year 4 PV (M) | 18.69 | 19.42 | 20.17 |
| Year 5 PV (M) | 19.05 | 19.98 | 20.94 |
| PV of Terminal Value (M) | 608.08 | 637.78 | 668.63 |
| Equity Value (M) | 699.56 | 731.97 | 765.59 |
| Shares Outstanding (M) | 0.23 | 0.23 | 0.23 |
| Fair Value | $3,033.51 | $3,174.02 | $3,319.83 |
| Upside / Downside | 385.36% | 407.84% | 431.17% |
| 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% |