Definitive Analysis
| Stable Growth | $2,217.80 - $8,455.97 | $6,410.41 |
| Multi-Stage | $1,066.77 - $1,166.01 | $1,115.48 |
| Blended Fair Value | $3,762.94 | |
| Current Price | $472.00 | |
| Upside | 697.23% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 4.27% | 5.80% | 23.90 | 23.21 | 21.57 | 20.01 | 19.23 | 19.39 | 18.43 | 17.49 | 15.55 | 16.53 |
| YoY Growth | - | - | 2.99% | 7.62% | 7.76% | 4.08% | -0.85% | 5.25% | 5.34% | 12.49% | -5.90% | 21.43% |
| Dividend Yield | - | - | 5.06% | 4.52% | 3.94% | 4.15% | 4.17% | 5.51% | 4.32% | 3.00% | 2.81% | 3.55% |
| Net Income To Common (M) | 5,146.00 |
| (-) Cash Dividends Paid (M) | 2,904.00 |
| (=) Cash Retained (M) | 2,242.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 1,029.20 | 643.25 | 385.95 |
| Cash Retained (M) | 2,242.00 | 2,242.00 | 2,242.00 |
| (-) Cash Required (M) | -1,029.20 | -643.25 | -385.95 |
| (=) Excess Retained (M) | 1,212.80 | 1,598.75 | 1,856.05 |
| (/) Shares Outstanding (M) | 121.03 | 121.03 | 121.03 |
| (=) Excess Retained per Share | 10.02 | 13.21 | 15.34 |
| LTM Dividend per Share | 23.99 | 23.99 | 23.99 |
| (+) Excess Retained per Share | 10.02 | 13.21 | 15.34 |
| (=) Adjusted Dividend | 34.02 | 37.20 | 39.33 |
| WACC / Discount Rate | 7.12% | 7.12% | 7.12% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $2,217.80 | $6,410.41 | $8,455.97 |
| Upside / Downside | 369.87% | 1,258.14% | 1,691.52% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 5,146.00 | 5,480.49 | 5,836.72 | 6,216.11 | 6,620.16 | 7,050.47 | 7,261.98 |
| Payout Ratio | 56.43% | 63.15% | 69.86% | 76.57% | 83.29% | 90.00% | 92.50% |
| Projected Dividends (M) | 2,904.00 | 3,460.70 | 4,077.49 | 4,759.85 | 5,513.69 | 6,345.42 | 6,717.33 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 7.12% | 7.12% | 7.12% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 3,200.39 | 3,230.73 | 3,261.07 |
| Year 2 PV (M) | 3,487.17 | 3,553.59 | 3,620.64 |
| Year 3 PV (M) | 3,764.55 | 3,872.62 | 3,982.74 |
| Year 4 PV (M) | 4,032.76 | 4,187.85 | 4,347.37 |
| Year 5 PV (M) | 4,292.01 | 4,499.31 | 4,714.55 |
| PV of Terminal Value (M) | 110,331.73 | 115,660.79 | 121,193.81 |
| Equity Value (M) | 129,108.61 | 135,004.90 | 141,120.17 |
| Shares Outstanding (M) | 121.03 | 121.03 | 121.03 |
| Fair Value | $1,066.77 | $1,115.48 | $1,166.01 |
| Upside / Downside | 126.01% | 136.33% | 147.04% |
| 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% |