Definitive Analysis
| Stable Growth | $16,599.01 - $31,173.95 | $29,214.56 |
| Multi-Stage | $4,892.30 - $5,355.67 | $5,119.72 |
| Blended Fair Value | $17,167.14 | |
| Current Price | $3,365.00 | |
| Upside | 410.17% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 20.31% | 10.46% | 60.56 | 35.54 | 28.94 | 27.41 | 25.93 | 24.03 | 24.02 | 24.59 | 23.25 | 25.68 |
| YoY Growth | - | - | 70.42% | 22.82% | 5.58% | 5.69% | 7.92% | 0.04% | -2.33% | 5.77% | -9.45% | 14.71% |
| Dividend Yield | - | - | 1.80% | 0.65% | 0.64% | 0.80% | 1.08% | 0.82% | 1.21% | 1.74% | 2.64% | 3.11% |
| Net Income To Common (M) | 295,873.00 |
| (-) Cash Dividends Paid (M) | 113,216.00 |
| (=) Cash Retained (M) | 182,657.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 59,174.60 | 36,984.13 | 22,190.48 |
| Cash Retained (M) | 182,657.00 | 182,657.00 | 182,657.00 |
| (-) Cash Required (M) | -59,174.60 | -36,984.13 | -22,190.48 |
| (=) Excess Retained (M) | 123,482.40 | 145,672.88 | 160,466.53 |
| (/) Shares Outstanding (M) | 1,887.53 | 1,887.53 | 1,887.53 |
| (=) Excess Retained per Share | 65.42 | 77.18 | 85.01 |
| LTM Dividend per Share | 59.98 | 59.98 | 59.98 |
| (+) Excess Retained per Share | 65.42 | 77.18 | 85.01 |
| (=) Adjusted Dividend | 125.40 | 137.16 | 145.00 |
| WACC / Discount Rate | 6.30% | 6.30% | 6.30% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $16,599.01 | $29,214.56 | $31,173.95 |
| Upside / Downside | 393.28% | 768.19% | 826.42% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 295,873.00 | 315,104.75 | 335,586.55 | 357,399.68 | 380,630.66 | 405,371.65 | 417,532.80 |
| Payout Ratio | 38.27% | 48.61% | 58.96% | 69.31% | 79.65% | 90.00% | 92.50% |
| Projected Dividends (M) | 113,216.00 | 153,178.89 | 197,858.61 | 247,699.52 | 303,183.79 | 364,834.49 | 386,217.84 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.30% | 6.30% | 6.30% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 142,751.49 | 144,104.58 | 145,457.68 |
| Year 2 PV (M) | 171,837.69 | 175,110.72 | 178,414.62 |
| Year 3 PV (M) | 200,479.69 | 206,234.74 | 212,098.89 |
| Year 4 PV (M) | 228,682.51 | 237,476.99 | 246,522.73 |
| Year 5 PV (M) | 256,451.11 | 268,837.80 | 281,698.55 |
| PV of Terminal Value (M) | 8,234,150.04 | 8,631,862.57 | 9,044,796.49 |
| Equity Value (M) | 9,234,352.54 | 9,663,627.40 | 10,108,988.96 |
| Shares Outstanding (M) | 1,887.53 | 1,887.53 | 1,887.53 |
| Fair Value | $4,892.30 | $5,119.72 | $5,355.67 |
| Upside / Downside | 45.39% | 52.15% | 59.16% |
| 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% |