Definitive Analysis
| Stable Growth | $110,825.04 - $532,412.53 | $240,158.36 |
| Multi-Stage | $59,112.32 - $64,667.98 | $61,839.31 |
| Blended Fair Value | $150,998.84 | |
| Current Price | $61,000.00 | |
| Upside | 147.54% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 0.00% | 12.32% | 461.29 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 345.22 | 265.55 |
| YoY Growth | - | - | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -100.00% | 30.00% | 83.91% |
| Dividend Yield | - | - | 1.85% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 3.32% | 1.19% |
| Net Income To Common (M) | 38,904.60 |
| (-) Cash Dividends Paid (M) | 9,848.28 |
| (=) Cash Retained (M) | 29,056.32 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 7,780.92 | 4,863.07 | 2,917.84 |
| Cash Retained (M) | 29,056.32 | 29,056.32 | 29,056.32 |
| (-) Cash Required (M) | -7,780.92 | -4,863.07 | -2,917.84 |
| (=) Excess Retained (M) | 21,275.40 | 24,193.24 | 26,138.47 |
| (/) Shares Outstanding (M) | 14.53 | 14.53 | 14.53 |
| (=) Excess Retained per Share | 1,464.01 | 1,664.80 | 1,798.65 |
| LTM Dividend per Share | 677.68 | 677.68 | 677.68 |
| (+) Excess Retained per Share | 1,464.01 | 1,664.80 | 1,798.65 |
| (=) Adjusted Dividend | 2,141.70 | 2,342.48 | 2,476.34 |
| WACC / Discount Rate | 7.54% | 7.54% | 7.54% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $110,825.04 | $240,158.36 | $532,412.53 |
| Upside / Downside | 81.68% | 293.70% | 772.81% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 38,904.60 | 41,433.40 | 44,126.57 | 46,994.79 | 50,049.46 | 53,302.67 | 54,901.75 |
| Payout Ratio | 25.31% | 38.25% | 51.19% | 64.13% | 77.06% | 90.00% | 92.50% |
| Projected Dividends (M) | 9,848.28 | 15,848.75 | 22,587.66 | 30,135.68 | 38,569.50 | 47,972.40 | 50,784.12 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 7.54% | 7.54% | 7.54% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 14,599.32 | 14,737.70 | 14,876.08 |
| Year 2 PV (M) | 19,166.67 | 19,531.74 | 19,900.26 |
| Year 3 PV (M) | 23,555.60 | 24,231.79 | 24,920.81 |
| Year 4 PV (M) | 27,771.21 | 28,839.22 | 29,937.73 |
| Year 5 PV (M) | 31,818.52 | 33,355.37 | 34,951.03 |
| PV of Terminal Value (M) | 742,123.70 | 777,968.55 | 815,185.27 |
| Equity Value (M) | 859,035.02 | 898,664.37 | 939,771.18 |
| Shares Outstanding (M) | 14.53 | 14.53 | 14.53 |
| Fair Value | $59,112.32 | $61,839.31 | $64,667.98 |
| Upside / Downside | -3.09% | 1.38% | 6.01% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| THFF | First Financial Corporation | 3.32% | $1.98 | 31.67% |
| IRDM | Iridium Communications Inc. | 3.31% | $0.59 | 49.66% |
| PDCO | Patterson Companies, Inc. | 3.31% | $1.04 | 66.64% |
| 0HRZ.L | Coterra Energy Inc. | 3.30% | $0.88 | 40.64% |
| ACI | Albertsons Companies, Inc. | 3.30% | $0.57 | 33.33% |
| KDP | Keurig Dr Pepper Inc. | 3.30% | $0.92 | 78.89% |
| SPB | Spectrum Brands Holdings, Inc. | 3.30% | $1.98 | 48.25% |
| 0IUX.L | Genuine Parts Company | 3.29% | $4.05 | 69.77% |
| BG | Bunge Global S.A. | 3.29% | $3.05 | 31.37% |
| HDGCX | The Hartford Dividend and Growth Fund Class C | 3.29% | $1.08 | 20.58% |
| PSBD | Palmer Square Capital BDC Inc. | 3.29% | $0.40 | 90.32% |
| LIEN | Chicago Atlantic BDC, Inc. | 3.28% | $0.34 | 23.50% |
| REXR | Rexford Industrial Realty, Inc. | 3.28% | $1.28 | 90.14% |
| CVCY | Central Valley Community Bancorp | 3.27% | $0.58 | 32.80% |
| F-PD | Ford Motor Company 6.500% Notes | 3.27% | $0.74 | 63.45% |
| FSBW | FS Bancorp, Inc. | 3.27% | $1.33 | 31.78% |
| TRNO | Terreno Realty Corporation | 3.27% | $1.93 | 62.02% |
| 0I1P.L | Comerica Incorporated | 3.26% | $2.82 | 52.30% |
| ALEX | Alexander & Baldwin, Inc. | 3.26% | $0.67 | 66.95% |
| BRX | Brixmor Property Group Inc. | 3.26% | $0.85 | 78.30% |
| AGM-PC | Federal Agricultural Mortgage Corporation | 3.24% | $7.85 | 39.89% |
| HTO | H2O America | 3.24% | $1.60 | 52.08% |
| WEC | WEC Energy Group, Inc. | 3.24% | $3.45 | 66.21% |
| XOM | Exxon Mobil Corporation | 3.24% | $3.98 | 57.54% |
| SCL | Stepan Company | 3.22% | $1.52 | 76.82% |
| HBT | HBT Financial, Inc. | 3.21% | $0.83 | 33.20% |
| KALU | Kaiser Aluminum Corporation | 3.21% | $3.86 | 70.13% |
| SMP | Standard Motor Products, Inc. | 3.20% | $1.18 | 38.74% |
| 0QZA.L | ConocoPhillips | 3.19% | $3.09 | 43.65% |
| PAG | Penske Automotive Group, Inc. | 3.18% | $5.04 | 35.22% |
| CRBG | Corebridge Financial, Inc. | 3.17% | $0.96 | 52.57% |
| ED | Consolidated Edison, Inc. | 3.17% | $3.17 | 56.36% |
| LARK | Landmark Bancorp, Inc. | 3.17% | $0.82 | 38.75% |
| NBPU.L | NB Private Equity Partners Limited | 3.17% | $0.67 | 70.20% |
| PFBC | Preferred Bank | 3.16% | $3.03 | 29.67% |
| HNI | HNI Corporation | 3.15% | $1.34 | 44.63% |
| RBB | RBB Bancorp | 3.15% | $0.64 | 43.45% |
| FG | F&G Annuities & Life, Inc. | 3.14% | $0.94 | 28.23% |
| NBHC | National Bank Holdings Corporation | 3.14% | $1.19 | 37.27% |
| 0KZA.L | SM Energy Company | 3.13% | $0.60 | 9.44% |
| CBU | Community Bank System, Inc. | 3.13% | $1.82 | 46.85% |
| DTE | DTE Energy Company | 3.13% | $4.08 | 87.19% |
| RNST | Renasant Corporation | 3.13% | $1.11 | 48.14% |
| BSRR | Sierra Bancorp | 3.11% | $1.01 | 34.68% |
| FCF | First Commonwealth Financial Corporation | 3.11% | $0.52 | 38.19% |
| PNC | The PNC Financial Services Group, Inc. | 3.11% | $6.57 | 39.89% |
| PRK | Park National Corporation | 3.11% | $4.80 | 44.20% |
| GEF | Greif, Inc. | 3.10% | $2.12 | 12.04% |
| 0QAH.L | Merck & Co., Inc. | 3.09% | $3.25 | 42.60% |
| BANR | Banner Corporation | 3.09% | $1.93 | 35.15% |