Definitive Analysis
| Stable Growth | $37.03 - $57.53 | $46.51 |
| Multi-Stage | $89.62 - $98.45 | $93.95 |
| Blended Fair Value | $70.23 | |
| Current Price | $28.20 | |
| Upside | 149.04% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 0.00% | 0.00% | 2.14 | 1.39 | 1.04 | 0.97 | 0.11 | 0.00 | 0.00 | 0.00 | 0.74 | 0.00 |
| YoY Growth | - | - | 53.79% | 33.50% | 7.44% | 771.76% | 0.00% | 0.00% | 0.00% | -100.00% | 0.00% | 0.00% |
| Dividend Yield | - | - | 8.81% | 3.99% | 3.29% | 3.13% | 0.38% | 0.00% | 0.00% | 0.00% | 2.62% | 0.00% |
| Net Income To Common (M) | 462.50 |
| (-) Cash Dividends Paid (M) | 452.30 |
| (=) Cash Retained (M) | 10.20 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 92.50 | 57.81 | 34.69 |
| Cash Retained (M) | 10.20 | 10.20 | 10.20 |
| (-) Cash Required (M) | -92.50 | -57.81 | -34.69 |
| (=) Excess Retained (M) | -82.30 | -47.61 | -24.49 |
| (/) Shares Outstanding (M) | 117.80 | 117.80 | 117.80 |
| (=) Excess Retained per Share | -0.70 | -0.40 | -0.21 |
| LTM Dividend per Share | 3.84 | 3.84 | 3.84 |
| (+) Excess Retained per Share | -0.70 | -0.40 | -0.21 |
| (=) Adjusted Dividend | 3.14 | 3.44 | 3.63 |
| WACC / Discount Rate | 6.31% | 6.31% | 6.31% |
| Growth Rate | -2.00% | -1.00% | 0.00% |
| Fair Value | $37.03 | $46.51 | $57.53 |
| Upside / Downside | 31.31% | 64.93% | 104.02% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 462.50 | 457.88 | 453.30 | 448.76 | 444.28 | 439.83 | 453.03 |
| Payout Ratio | 97.79% | 96.24% | 94.68% | 93.12% | 91.56% | 90.00% | 92.50% |
| Projected Dividends (M) | 452.30 | 440.64 | 429.17 | 417.88 | 406.77 | 395.85 | 419.05 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.31% | 6.31% | 6.31% |
| Growth Rate | -2.00% | -1.00% | 0.00% |
| Year 1 PV (M) | 410.29 | 414.48 | 418.66 |
| Year 2 PV (M) | 372.08 | 379.71 | 387.42 |
| Year 3 PV (M) | 337.34 | 347.77 | 358.42 |
| Year 4 PV (M) | 305.76 | 318.43 | 331.49 |
| Year 5 PV (M) | 277.05 | 291.48 | 306.50 |
| PV of Terminal Value (M) | 8,853.97 | 9,315.02 | 9,795.07 |
| Equity Value (M) | 10,556.49 | 11,066.89 | 11,597.57 |
| Shares Outstanding (M) | 117.80 | 117.80 | 117.80 |
| Fair Value | $89.62 | $93.95 | $98.45 |
| Upside / Downside | 217.79% | 233.15% | 249.12% |
| 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% |