Definitive Analysis
| Stable Growth | $190.64 - $267.47 | $228.85 |
| Multi-Stage | $530.83 - $585.61 | $557.66 |
| Blended Fair Value | $393.25 | |
| Current Price | $199.50 | |
| Upside | 97.12% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -7.79% | -3.98% | 8.00 | 12.00 | 12.00 | 12.00 | 0.00 | 12.00 | 12.00 | 15.00 | 12.00 | 12.00 |
| YoY Growth | - | - | -33.35% | 0.00% | 0.01% | 0.00% | -100.00% | 0.00% | -20.00% | 25.00% | 0.00% | 0.00% |
| Dividend Yield | - | - | 4.01% | 3.65% | 3.87% | 4.30% | 0.00% | 5.88% | 4.69% | 4.66% | 4.15% | 5.70% |
| Net Income To Common (M) | 22.75 |
| (-) Cash Dividends Paid (M) | 14.22 |
| (=) Cash Retained (M) | 8.53 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 4.55 | 2.84 | 1.71 |
| Cash Retained (M) | 8.53 | 8.53 | 8.53 |
| (-) Cash Required (M) | -4.55 | -2.84 | -1.71 |
| (=) Excess Retained (M) | 3.98 | 5.69 | 6.83 |
| (/) Shares Outstanding (M) | 0.71 | 0.71 | 0.71 |
| (=) Excess Retained per Share | 5.60 | 8.01 | 9.61 |
| LTM Dividend per Share | 20.00 | 20.00 | 20.00 |
| (+) Excess Retained per Share | 5.60 | 8.01 | 9.61 |
| (=) Adjusted Dividend | 25.61 | 28.01 | 29.61 |
| WACC / Discount Rate | 6.65% | 6.65% | 6.65% |
| Growth Rate | -5.98% | -4.98% | -3.98% |
| Fair Value | $190.64 | $228.85 | $267.47 |
| Upside / Downside | -4.44% | 14.71% | 34.07% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 22.75 | 21.62 | 20.54 | 19.52 | 18.55 | 17.63 | 18.15 |
| Payout Ratio | 62.49% | 67.99% | 73.49% | 79.00% | 84.50% | 90.00% | 92.50% |
| Projected Dividends (M) | 14.22 | 14.70 | 15.10 | 15.42 | 15.67 | 15.86 | 16.79 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.65% | 6.65% | 6.65% |
| Growth Rate | -5.98% | -4.98% | -3.98% |
| Year 1 PV (M) | 13.64 | 13.78 | 13.93 |
| Year 2 PV (M) | 12.99 | 13.27 | 13.55 |
| Year 3 PV (M) | 12.31 | 12.71 | 13.12 |
| Year 4 PV (M) | 11.61 | 12.11 | 12.63 |
| Year 5 PV (M) | 10.90 | 11.49 | 12.11 |
| PV of Terminal Value (M) | 315.81 | 332.97 | 350.86 |
| Equity Value (M) | 377.27 | 396.34 | 416.20 |
| Shares Outstanding (M) | 0.71 | 0.71 | 0.71 |
| Fair Value | $530.83 | $557.66 | $585.61 |
| Upside / Downside | 166.08% | 179.53% | 193.54% |
| 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% |