Definitive Analysis
| Stable Growth | $241,170.81 - $460,181.76 | $431,257.70 |
| Multi-Stage | $71,865.46 - $78,675.13 | $75,207.66 |
| Blended Fair Value | $253,232.68 | |
| Current Price | $22,000.00 | |
| Upside | 1,051.06% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 7.78% | 18.20% | 800.54 | 800.54 | 800.54 | 700.52 | 600.50 | 550.49 | 500.48 | 400.46 | 400.46 | 300.44 |
| YoY Growth | - | - | 0.00% | 0.00% | 14.28% | 16.66% | 9.08% | 9.99% | 24.98% | 0.00% | 33.29% | 99.75% |
| Dividend Yield | - | - | 3.47% | 4.05% | 4.08% | 3.01% | 2.39% | 3.25% | 1.77% | 1.55% | 1.66% | 1.03% |
| Net Income To Common (M) | 83,327.52 |
| (-) Cash Dividends Paid (M) | 30,629.21 |
| (=) Cash Retained (M) | 52,698.30 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 16,665.50 | 10,415.94 | 6,249.56 |
| Cash Retained (M) | 52,698.30 | 52,698.30 | 52,698.30 |
| (-) Cash Required (M) | -16,665.50 | -10,415.94 | -6,249.56 |
| (=) Excess Retained (M) | 36,032.80 | 42,282.36 | 46,448.74 |
| (/) Shares Outstanding (M) | 36.01 | 36.01 | 36.01 |
| (=) Excess Retained per Share | 1,000.60 | 1,174.14 | 1,289.84 |
| LTM Dividend per Share | 850.55 | 850.55 | 850.55 |
| (+) Excess Retained per Share | 1,000.60 | 1,174.14 | 1,289.84 |
| (=) Adjusted Dividend | 1,851.14 | 2,024.69 | 2,140.39 |
| WACC / Discount Rate | 6.31% | 6.31% | 6.31% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $241,170.81 | $431,257.70 | $460,181.76 |
| Upside / Downside | 996.23% | 1,860.26% | 1,991.74% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 83,327.52 | 88,743.59 | 94,511.70 | 100,654.72 | 107,197.02 | 114,164.56 | 117,589.50 |
| Payout Ratio | 36.76% | 47.41% | 58.05% | 68.70% | 79.35% | 90.00% | 92.50% |
| Projected Dividends (M) | 30,629.21 | 42,069.87 | 54,868.36 | 69,152.86 | 85,062.47 | 102,748.10 | 108,770.28 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.31% | 6.31% | 6.31% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 39,201.43 | 39,573.00 | 39,944.58 |
| Year 2 PV (M) | 47,641.27 | 48,548.71 | 49,464.70 |
| Year 3 PV (M) | 55,950.26 | 57,556.40 | 59,192.98 |
| Year 4 PV (M) | 64,129.91 | 66,596.17 | 69,132.89 |
| Year 5 PV (M) | 72,181.70 | 75,668.11 | 79,287.96 |
| PV of Terminal Value (M) | 2,308,860.48 | 2,420,379.58 | 2,536,166.79 |
| Equity Value (M) | 2,587,965.05 | 2,708,321.97 | 2,833,189.90 |
| Shares Outstanding (M) | 36.01 | 36.01 | 36.01 |
| Fair Value | $71,865.46 | $75,207.66 | $78,675.13 |
| Upside / Downside | 226.66% | 241.85% | 257.61% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| SO | The Southern Company | 3.09% | $2.69 | 67.01% |
| CFR | Cullen/Frost Bankers, Inc. | 3.08% | $3.94 | 39.68% |
| CMS | CMS Energy Corporation | 3.08% | $2.17 | 62.27% |
| SJW | SJW Group | 3.08% | $1.60 | 52.08% |
| SNV | Synovus Financial Corp. | 3.08% | $1.54 | 27.05% |
| 0HCT.L | Alliant Energy Corporation | 3.07% | $1.99 | 62.84% |
| 0M3L.L | Zions Bancorporation, National Association | 3.07% | $1.79 | 31.01% |
| IVZ | Invesco Ltd. | 3.07% | $0.83 | 35.83% |
| SWX | Southwest Gas Holdings, Inc. | 3.07% | $2.46 | 38.44% |
| PEG | Public Service Enterprise Group Incorporated | 3.06% | $2.48 | 59.65% |
| CASS | Cass Information Systems, Inc. | 3.05% | $1.24 | 52.58% |
| CIVB | Civista Bancshares, Inc. | 3.05% | $0.67 | 25.26% |
| TXN | Texas Instruments Incorporated | 3.05% | $5.41 | 98.14% |
| CTRE | CareTrust REIT, Inc. | 3.04% | $1.10 | 89.62% |
| UCB | United Community Banks, Inc. | 3.04% | $0.95 | 36.76% |
| DRI | Darden Restaurants, Inc. | 3.03% | $5.68 | 60.69% |
| HMN | Horace Mann Educators Corporation | 3.02% | $1.36 | 34.55% |
| VG | Venture Global, Inc. | 3.02% | $0.21 | 24.09% |
| HFBL | Home Federal Bancorp, Inc. of Louisiana | 3.01% | $0.54 | 35.96% |
| TOWN | TowneBank | 3.01% | $1.00 | 45.24% |
| GBCI | Glacier Bancorp, Inc. | 3.00% | $1.34 | 64.06% |
| MBWM | Mercantile Bank Corporation | 3.00% | $1.43 | 27.14% |
| PPL | PPL Corporation | 3.00% | $1.05 | 71.70% |
| DTSQ | DT Cloud Star Acquisition Corporation | 2.99% | $0.32 | 87.02% |
| EBMT | Eagle Bancorp Montana, Inc. | 2.99% | $0.58 | 33.76% |
| INDB | Independent Bank Corp. | 2.99% | $2.19 | 35.86% |
| ESSA | ESSA Bancorp, Inc. | 2.98% | $0.61 | 39.75% |
| RDN | Radian Group Inc. | 2.98% | $1.07 | 25.60% |
| 0K0X.L | MetLife, Inc. | 2.96% | $2.36 | 41.08% |
| CUBB | Customers Bancorp, Inc 5.375% S | 2.96% | $0.66 | 12.54% |
| HBB | Hamilton Beach Brands Holding Company | 2.96% | $0.47 | 20.02% |
| SD | SandRidge Energy, Inc. | 2.96% | $0.44 | 24.38% |
| STRW | Strawberry Fields REIT LLC | 2.95% | $0.38 | 70.76% |
| INGR | Ingredion Incorporated | 2.94% | $3.23 | 32.02% |
| JWN | Nordstrom, Inc. | 2.94% | $0.73 | 42.03% |
| PKBK | Parke Bancorp, Inc. | 2.94% | $0.71 | 25.08% |
| 0JW2.L | M&T Bank Corporation | 2.93% | $5.91 | 33.38% |
| EIG | Employers Holdings, Inc. | 2.93% | $1.26 | 48.48% |
| MYE | Myers Industries, Inc. | 2.93% | $0.55 | 73.41% |
| RM | Regional Management Corp. | 2.93% | $1.15 | 28.16% |
| HSY | The Hershey Company | 2.92% | $5.33 | 79.75% |
| STZ | Constellation Brands, Inc. | 2.92% | $4.12 | 59.24% |
| AROC | Archrock, Inc. | 2.91% | $0.77 | 51.05% |
| JXN | Jackson Financial Inc. | 2.91% | $3.13 | 38.19% |
| OSPN | OneSpan Inc. | 2.91% | $0.36 | 23.87% |
| 0LC6.L | Sysco Corporation | 2.90% | $2.10 | 55.57% |
| EXE | Expand Energy Corporation | 2.89% | $3.17 | 87.89% |
| PG | The Procter & Gamble Company | 2.89% | $4.09 | 59.50% |
| RES | RPC, Inc. | 2.89% | $0.16 | 72.96% |
| 0M1R.L | Xcel Energy Inc. | 2.88% | $2.16 | 65.69% |