Definitive Analysis
| Stable Growth | $2,340.80 - $4,078.88 | $3,084.20 |
| Multi-Stage | $4,000.11 - $4,394.12 | $4,193.33 |
| Blended Fair Value | $3,638.77 | |
| Current Price | $2,360.50 | |
| Upside | 54.15% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 2.22% | 8.64% | 72.58 | 75.29 | 72.64 | 68.66 | 69.83 | 65.02 | 57.61 | 55.63 | 46.91 | 41.20 |
| YoY Growth | - | - | -3.59% | 3.64% | 5.81% | -1.68% | 7.39% | 12.87% | 3.55% | 18.58% | 13.88% | 30.03% |
| Dividend Yield | - | - | 2.93% | 3.47% | 3.26% | 3.20% | 4.03% | 4.02% | 4.18% | 3.67% | 3.15% | 2.65% |
| Net Income To Common (M) | 712,198.00 |
| (-) Cash Dividends Paid (M) | 290,382.00 |
| (=) Cash Retained (M) | 421,816.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 142,439.60 | 89,024.75 | 53,414.85 |
| Cash Retained (M) | 421,816.00 | 421,816.00 | 421,816.00 |
| (-) Cash Required (M) | -142,439.60 | -89,024.75 | -53,414.85 |
| (=) Excess Retained (M) | 279,376.40 | 332,791.25 | 368,401.15 |
| (/) Shares Outstanding (M) | 3,952.50 | 3,952.50 | 3,952.50 |
| (=) Excess Retained per Share | 70.68 | 84.20 | 93.21 |
| LTM Dividend per Share | 73.47 | 73.47 | 73.47 |
| (+) Excess Retained per Share | 70.68 | 84.20 | 93.21 |
| (=) Adjusted Dividend | 144.15 | 157.67 | 166.67 |
| WACC / Discount Rate | 6.66% | 6.66% | 6.66% |
| Growth Rate | 0.47% | 1.47% | 2.47% |
| Fair Value | $2,340.80 | $3,084.20 | $4,078.88 |
| Upside / Downside | -0.83% | 30.66% | 72.80% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 712,198.00 | 722,696.53 | 733,349.81 | 744,160.14 | 755,129.82 | 766,261.21 | 789,249.04 |
| Payout Ratio | 40.77% | 50.62% | 60.46% | 70.31% | 80.15% | 90.00% | 92.50% |
| Projected Dividends (M) | 290,382.00 | 365,815.40 | 443,409.63 | 523,212.00 | 605,270.76 | 689,635.08 | 730,055.36 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.66% | 6.66% | 6.66% |
| Growth Rate | 0.47% | 1.47% | 2.47% |
| Year 1 PV (M) | 339,588.70 | 342,968.56 | 346,348.42 |
| Year 2 PV (M) | 382,109.30 | 389,753.27 | 397,472.95 |
| Year 3 PV (M) | 418,553.93 | 431,176.10 | 444,049.51 |
| Year 4 PV (M) | 449,484.45 | 467,647.92 | 486,356.39 |
| Year 5 PV (M) | 475,417.94 | 499,552.33 | 524,657.05 |
| PV of Terminal Value (M) | 13,745,274.33 | 14,443,047.14 | 15,168,874.25 |
| Equity Value (M) | 15,810,428.65 | 16,574,145.31 | 17,367,758.57 |
| Shares Outstanding (M) | 3,952.50 | 3,952.50 | 3,952.50 |
| Fair Value | $4,000.11 | $4,193.33 | $4,394.12 |
| Upside / Downside | 69.46% | 77.65% | 86.15% |
| 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% |