Definitive Analysis
| Stable Growth | $7,105.75 - $15,399.96 | $14,432.02 |
| Multi-Stage | $2,376.38 - $2,598.34 | $2,485.33 |
| Blended Fair Value | $8,458.68 | |
| Current Price | $985.00 | |
| Upside | 758.75% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 14.87% | -18.62% | 13.00 | 80.00 | 23.50 | 13.50 | 16.50 | 6.50 | 40.00 | 10.00 | 0.00 | 56.89 |
| YoY Growth | - | - | -83.75% | 240.43% | 74.07% | -18.18% | 153.85% | -83.75% | 300.00% | 0.00% | -100.00% | -44.23% |
| Dividend Yield | - | - | 3.57% | 26.85% | 7.48% | 3.65% | 6.90% | 1.73% | 11.51% | 1.33% | 0.00% | 9.03% |
| Net Income To Common (M) | 232,306.18 |
| (-) Cash Dividends Paid (M) | 165,000.00 |
| (=) Cash Retained (M) | 67,306.18 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 46,461.24 | 29,038.27 | 17,422.96 |
| Cash Retained (M) | 67,306.18 | 67,306.18 | 67,306.18 |
| (-) Cash Required (M) | -46,461.24 | -29,038.27 | -17,422.96 |
| (=) Excess Retained (M) | 20,844.94 | 38,267.91 | 49,883.22 |
| (/) Shares Outstanding (M) | 3,000.00 | 3,000.00 | 3,000.00 |
| (=) Excess Retained per Share | 6.95 | 12.76 | 16.63 |
| LTM Dividend per Share | 55.00 | 55.00 | 55.00 |
| (+) Excess Retained per Share | 6.95 | 12.76 | 16.63 |
| (=) Adjusted Dividend | 61.95 | 67.76 | 71.63 |
| WACC / Discount Rate | 6.42% | 6.42% | 6.42% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $7,105.75 | $14,432.02 | $15,399.96 |
| Upside / Downside | 621.40% | 1,365.18% | 1,463.45% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 232,306.18 | 247,406.08 | 263,487.48 | 280,614.16 | 298,854.08 | 318,279.60 | 327,827.99 |
| Payout Ratio | 71.03% | 74.82% | 78.62% | 82.41% | 86.21% | 90.00% | 92.50% |
| Projected Dividends (M) | 165,000.00 | 185,113.09 | 207,143.77 | 231,256.32 | 257,628.33 | 286,451.64 | 303,240.89 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.42% | 6.42% | 6.42% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 172,312.88 | 173,946.18 | 175,579.47 |
| Year 2 PV (M) | 179,487.03 | 182,905.75 | 186,356.73 |
| Year 3 PV (M) | 186,524.30 | 191,878.74 | 197,334.68 |
| Year 4 PV (M) | 193,426.52 | 200,865.15 | 208,516.31 |
| Year 5 PV (M) | 200,195.49 | 209,865.01 | 219,904.60 |
| PV of Terminal Value (M) | 6,197,203.51 | 6,496,530.75 | 6,807,313.96 |
| Equity Value (M) | 7,129,149.72 | 7,455,991.58 | 7,795,005.75 |
| Shares Outstanding (M) | 3,000.00 | 3,000.00 | 3,000.00 |
| Fair Value | $2,376.38 | $2,485.33 | $2,598.34 |
| Upside / Downside | 141.26% | 152.32% | 163.79% |
| 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% |