Definitive Analysis
| Stable Growth | $979,161.41 - $3,148,945.38 | $2,951,022.98 |
| Multi-Stage | $417,007.29 - $456,335.54 | $436,310.69 |
| Blended Fair Value | $1,693,666.84 | |
| Current Price | $121,000.00 | |
| Upside | 1,299.72% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 9.65% | 7.21% | 5,222.13 | 4,452.79 | 4,135.82 | 4,645.30 | 2,915.07 | 3,293.90 | 3,721.59 | 3,253.91 | 2,962.53 | 2,931.51 |
| YoY Growth | - | - | 17.28% | 7.66% | -10.97% | 59.35% | -11.50% | -11.49% | 14.37% | 9.84% | 1.06% | 12.61% |
| Dividend Yield | - | - | 4.32% | 6.25% | 7.43% | 8.42% | 4.48% | 7.73% | 6.20% | 5.74% | 5.39% | 5.87% |
| Net Income To Common (M) | 126,844.51 |
| (-) Cash Dividends Paid (M) | 41,845.40 |
| (=) Cash Retained (M) | 84,999.11 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 25,368.90 | 15,855.56 | 9,513.34 |
| Cash Retained (M) | 84,999.11 | 84,999.11 | 84,999.11 |
| (-) Cash Required (M) | -25,368.90 | -15,855.56 | -9,513.34 |
| (=) Excess Retained (M) | 59,630.21 | 69,143.55 | 75,485.77 |
| (/) Shares Outstanding (M) | 8.01 | 8.01 | 8.01 |
| (=) Excess Retained per Share | 7,443.54 | 8,631.08 | 9,422.77 |
| LTM Dividend per Share | 5,223.49 | 5,223.49 | 5,223.49 |
| (+) Excess Retained per Share | 7,443.54 | 8,631.08 | 9,422.77 |
| (=) Adjusted Dividend | 12,667.03 | 13,854.57 | 14,646.26 |
| WACC / Discount Rate | 6.86% | 6.86% | 6.86% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $979,161.41 | $2,951,022.98 | $3,148,945.38 |
| Upside / Downside | 709.22% | 2,338.86% | 2,502.43% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 126,844.51 | 135,089.40 | 143,870.21 | 153,221.78 | 163,181.19 | 173,787.97 | 179,001.61 |
| Payout Ratio | 32.99% | 44.39% | 55.79% | 67.20% | 78.60% | 90.00% | 92.50% |
| Projected Dividends (M) | 41,845.40 | 59,968.37 | 80,270.53 | 102,958.61 | 128,257.00 | 156,409.17 | 165,576.49 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.86% | 6.86% | 6.86% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 55,589.19 | 56,116.10 | 56,643.02 |
| Year 2 PV (M) | 68,975.11 | 70,288.89 | 71,615.07 |
| Year 3 PV (M) | 82,010.04 | 84,364.26 | 86,763.10 |
| Year 4 PV (M) | 94,700.78 | 98,342.70 | 102,088.68 |
| Year 5 PV (M) | 107,053.98 | 112,224.73 | 117,593.37 |
| PV of Terminal Value (M) | 2,932,316.27 | 3,073,948.24 | 3,221,000.81 |
| Equity Value (M) | 3,340,645.38 | 3,495,284.93 | 3,655,704.04 |
| Shares Outstanding (M) | 8.01 | 8.01 | 8.01 |
| Fair Value | $417,007.29 | $436,310.69 | $456,335.54 |
| Upside / Downside | 244.63% | 260.59% | 277.14% |
| 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% |