Definitive Analysis
| Stable Growth | $7,036.27 - $29,019.14 | $18,123.68 |
| Multi-Stage | $3,516.49 - $3,844.51 | $3,677.51 |
| Blended Fair Value | $10,900.59 | |
| Current Price | $1,394.50 | |
| Upside | 681.68% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 12.06% | 8.17% | 77.72 | 54.05 | 47.70 | 42.10 | 32.42 | 43.98 | 43.41 | 38.93 | 36.25 | 35.44 |
| YoY Growth | - | - | 43.80% | 13.30% | 13.31% | 29.85% | -26.27% | 1.30% | 11.51% | 7.41% | 2.27% | 0.00% |
| Dividend Yield | - | - | 5.57% | 3.07% | 3.30% | 3.84% | 2.74% | 4.79% | 4.58% | 3.59% | 3.55% | 4.13% |
| Net Income To Common (M) | 652,983.00 |
| (-) Cash Dividends Paid (M) | 307,347.00 |
| (=) Cash Retained (M) | 345,636.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 130,596.60 | 81,622.88 | 48,973.73 |
| Cash Retained (M) | 345,636.00 | 345,636.00 | 345,636.00 |
| (-) Cash Required (M) | -130,596.60 | -81,622.88 | -48,973.73 |
| (=) Excess Retained (M) | 215,039.40 | 264,013.13 | 296,662.28 |
| (/) Shares Outstanding (M) | 4,475.05 | 4,475.05 | 4,475.05 |
| (=) Excess Retained per Share | 48.05 | 59.00 | 66.29 |
| LTM Dividend per Share | 68.68 | 68.68 | 68.68 |
| (+) Excess Retained per Share | 48.05 | 59.00 | 66.29 |
| (=) Adjusted Dividend | 116.73 | 127.68 | 134.97 |
| WACC / Discount Rate | 7.25% | 7.25% | 7.25% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $7,036.27 | $18,123.68 | $29,019.14 |
| Upside / Downside | 404.57% | 1,199.65% | 1,980.97% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 652,983.00 | 695,426.90 | 740,629.64 | 788,770.57 | 840,040.66 | 894,643.30 | 921,482.60 |
| Payout Ratio | 47.07% | 55.65% | 64.24% | 72.83% | 81.41% | 90.00% | 92.50% |
| Projected Dividends (M) | 307,347.00 | 387,036.49 | 475,787.06 | 574,439.99 | 683,907.59 | 805,178.97 | 852,371.40 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 7.25% | 7.25% | 7.25% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 357,483.81 | 360,872.28 | 364,260.75 |
| Year 2 PV (M) | 405,902.36 | 413,633.66 | 421,437.89 |
| Year 3 PV (M) | 452,645.36 | 465,639.19 | 478,879.33 |
| Year 4 PV (M) | 497,754.63 | 516,896.87 | 536,585.99 |
| Year 5 PV (M) | 541,271.03 | 567,414.62 | 594,558.79 |
| PV of Terminal Value (M) | 13,481,402.16 | 14,132,558.92 | 14,808,636.99 |
| Equity Value (M) | 15,736,459.35 | 16,457,015.54 | 17,204,359.74 |
| Shares Outstanding (M) | 4,475.05 | 4,475.05 | 4,475.05 |
| Fair Value | $3,516.49 | $3,677.51 | $3,844.51 |
| Upside / Downside | 152.17% | 163.72% | 175.69% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| ESP | Espey Mfg. & Electronics Corp. | 3.53% | $1.65 | 54.01% |
| F-PC | Ford Motor Company 6% Notes due | 3.53% | $0.74 | 63.45% |
| TECTP | Tectonic Financial, Inc. | 3.53% | $0.38 | 79.28% |
| AMFCX | American Funds American Mutual Fund | 3.52% | $2.06 | 90.87% |
| CRC | California Resources Corporation | 3.52% | $1.64 | 35.94% |
| FAF | First American Financial Corporation | 3.51% | $2.14 | 46.13% |
| GIC | Global Industrial Company | 3.51% | $1.03 | 58.36% |
| 0R0G.L | Mondelez International, Inc. | 3.50% | $1.89 | 69.92% |
| DCP | DCP Midstream, LP | 3.50% | $1.46 | 34.00% |
| LW | Lamb Weston Holdings, Inc. | 3.50% | $1.48 | 70.35% |
| WSO | Watsco, Inc. | 3.50% | $12.16 | 83.88% |
| 0QYY.L | Harley-Davidson, Inc. | 3.49% | $0.72 | 17.57% |
| LKFN | Lakeland Financial Corporation | 3.49% | $1.97 | 52.13% |
| TRST | TrustCo Bank Corp NY | 3.49% | $1.44 | 48.14% |
| OMC | Omnicom Group Inc. | 3.47% | $2.83 | 41.26% |
| PROV | Provident Financial Holdings, Inc. | 3.47% | $0.55 | 61.73% |
| UTL | Unitil Corporation | 3.47% | $1.70 | 61.75% |
| BF-A | Brown-Forman Corporation | 3.45% | $0.91 | 52.84% |
| COFS | ChoiceOne Financial Services, Inc. | 3.45% | $1.00 | 70.38% |
| FCBP | First Choice Bancorp | 3.45% | $1.00 | 34.34% |
| NXST | Nexstar Media Group, Inc. | 3.45% | $7.20 | 42.75% |
| STBA | S&T Bancorp, Inc. | 3.45% | $1.35 | 29.75% |
| VABK | Virginia National Bankshares Corporation | 3.45% | $1.37 | 55.94% |
| F-PB | Ford Motor Company 6.20% Notes | 3.44% | $0.74 | 63.45% |
| 0K3B.L | The Mosaic Company | 3.43% | $0.87 | 22.53% |
| CPF | Central Pacific Financial Corp. | 3.43% | $1.07 | 43.87% |
| CTBI | Community Trust Bancorp, Inc. | 3.43% | $1.93 | 37.41% |
| IIIN | Insteel Industries, Inc. | 3.43% | $1.11 | 53.05% |
| JJSF | J&J Snack Foods Corp. | 3.43% | $3.11 | 92.62% |
| TMP | Tompkins Financial Corporation | 3.43% | $2.49 | 42.22% |
| ALRS | Alerus Financial Corporation | 3.41% | $0.77 | 39.09% |
| CNXC | Concentrix Corporation | 3.41% | $1.40 | 28.16% |
| FBP | First BanCorp. | 3.41% | $0.71 | 34.06% |
| GLO | Clough Global Opportunities Fund | 3.41% | $0.19 | 15.90% |
| OPBK | OP Bancorp | 3.41% | $0.48 | 30.19% |
| PHX | PHX Minerals Inc. | 3.39% | $0.15 | 81.44% |
| WHG | Westwood Holdings Group, Inc. | 3.39% | $0.60 | 73.76% |
| SCVL | Shoe Carnival, Inc. | 3.38% | $0.59 | 28.17% |
| OGS | ONE Gas, Inc. | 3.37% | $2.61 | 61.93% |
| VALU | Value Line, Inc. | 3.36% | $1.25 | 55.36% |
| WTRG | Essential Utilities, Inc. | 3.36% | $1.30 | 54.79% |
| AVNT | Avient Corporation | 3.35% | $1.06 | 86.14% |
| KTB | Kontoor Brands, Inc. | 3.35% | $2.06 | 53.00% |
| VCTR | Victory Capital Holdings, Inc. | 3.35% | $2.15 | 48.89% |
| WAFD | WaFd, Inc. | 3.35% | $1.08 | 37.44% |
| PB | Prosperity Bancshares, Inc. | 3.34% | $2.32 | 41.44% |
| PFG | Principal Financial Group, Inc. | 3.34% | $2.99 | 43.04% |
| EVBN | Evans Bancorp, Inc. | 3.33% | $1.31 | 60.97% |
| NFYS | Enphys Acquisition Corp. | 3.33% | $0.37 | 68.70% |
| KMPR | Kemper Corporation | 3.32% | $1.31 | 32.45% |