Definitive Analysis
| Stable Growth | $104.78 - $214.17 | $146.78 |
| Multi-Stage | $76.87 - $83.99 | $80.37 |
| Blended Fair Value | $113.57 | |
| Current Price | $138.70 | |
| Upside | -18.12% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -11.60% | 20.25% | 0.64 | 0.56 | 0.51 | 0.47 | 0.39 | 1.18 | 0.33 | 0.24 | 0.22 | 0.21 |
| YoY Growth | - | - | 13.05% | 11.06% | 6.99% | 20.66% | -66.69% | 252.33% | 41.51% | 9.86% | 3.57% | 106.38% |
| Dividend Yield | - | - | 0.55% | 0.36% | 0.45% | 0.53% | 0.34% | 2.39% | 1.03% | 0.83% | 1.07% | 0.76% |
| Net Income To Common (M) | 458.33 |
| (-) Cash Dividends Paid (M) | 52.91 |
| (=) Cash Retained (M) | 405.42 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 91.67 | 57.29 | 34.37 |
| Cash Retained (M) | 405.42 | 405.42 | 405.42 |
| (-) Cash Required (M) | -91.67 | -57.29 | -34.37 |
| (=) Excess Retained (M) | 313.76 | 348.13 | 371.05 |
| (/) Shares Outstanding (M) | 78.18 | 78.18 | 78.18 |
| (=) Excess Retained per Share | 4.01 | 4.45 | 4.75 |
| LTM Dividend per Share | 0.68 | 0.68 | 0.68 |
| (+) Excess Retained per Share | 4.01 | 4.45 | 4.75 |
| (=) Adjusted Dividend | 4.69 | 5.13 | 5.42 |
| WACC / Discount Rate | 10.22% | 10.22% | 10.22% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $104.78 | $146.78 | $214.17 |
| Upside / Downside | -24.45% | 5.83% | 54.41% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 458.33 | 488.12 | 519.85 | 553.64 | 589.62 | 627.95 | 646.79 |
| Payout Ratio | 11.54% | 27.23% | 42.93% | 58.62% | 74.31% | 90.00% | 92.50% |
| Projected Dividends (M) | 52.91 | 132.94 | 223.15 | 324.53 | 438.14 | 565.15 | 598.28 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 10.22% | 10.22% | 10.22% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 119.48 | 120.61 | 121.74 |
| Year 2 PV (M) | 180.25 | 183.68 | 187.14 |
| Year 3 PV (M) | 235.59 | 242.35 | 249.24 |
| Year 4 PV (M) | 285.86 | 296.85 | 308.16 |
| Year 5 PV (M) | 331.39 | 347.40 | 364.02 |
| PV of Terminal Value (M) | 4,857.67 | 5,092.30 | 5,335.90 |
| Equity Value (M) | 6,010.23 | 6,283.19 | 6,566.21 |
| Shares Outstanding (M) | 78.18 | 78.18 | 78.18 |
| Fair Value | $76.87 | $80.37 | $83.99 |
| Upside / Downside | -44.57% | -42.06% | -39.45% |
| 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% |