Definitive Analysis
| Stable Growth | $78,566.14 - $154,566.47 | $144,851.42 |
| Multi-Stage | $24,319.21 - $26,601.92 | $25,439.66 |
| Blended Fair Value | $85,145.54 | |
| Current Price | $4,195.00 | |
| Upside | 1,929.69% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 9.22% | 9.44% | 399.37 | 403.64 | 202.04 | 478.50 | 379.62 | 257.00 | 229.57 | 293.92 | 330.41 | 264.38 |
| YoY Growth | - | - | -1.06% | 99.78% | -57.78% | 26.05% | 47.71% | 11.95% | -21.89% | -11.04% | 24.97% | 63.21% |
| Dividend Yield | - | - | 10.99% | 8.33% | 4.60% | 10.04% | 6.63% | 8.73% | 4.33% | 4.42% | 5.57% | 4.14% |
| Net Income To Common (M) | 38,158.39 |
| (-) Cash Dividends Paid (M) | 23,308.35 |
| (=) Cash Retained (M) | 14,850.04 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 7,631.68 | 4,769.80 | 2,861.88 |
| Cash Retained (M) | 14,850.04 | 14,850.04 | 14,850.04 |
| (-) Cash Required (M) | -7,631.68 | -4,769.80 | -2,861.88 |
| (=) Excess Retained (M) | 7,218.36 | 10,080.24 | 11,988.16 |
| (/) Shares Outstanding (M) | 49.10 | 49.10 | 49.10 |
| (=) Excess Retained per Share | 147.02 | 205.31 | 244.17 |
| LTM Dividend per Share | 474.74 | 474.74 | 474.74 |
| (+) Excess Retained per Share | 147.02 | 205.31 | 244.17 |
| (=) Adjusted Dividend | 621.76 | 680.05 | 718.91 |
| WACC / Discount Rate | 6.33% | 6.33% | 6.33% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $78,566.14 | $144,851.42 | $154,566.47 |
| Upside / Downside | 1,772.85% | 3,352.95% | 3,584.54% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 38,158.39 | 40,638.69 | 43,280.20 | 46,093.41 | 49,089.49 | 52,280.30 | 53,848.71 |
| Payout Ratio | 61.08% | 66.87% | 72.65% | 78.43% | 84.22% | 90.00% | 92.50% |
| Projected Dividends (M) | 23,308.35 | 27,173.68 | 31,443.02 | 36,152.57 | 41,341.51 | 47,052.27 | 49,810.06 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.33% | 6.33% | 6.33% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 25,314.85 | 25,554.80 | 25,794.75 |
| Year 2 PV (M) | 27,288.41 | 27,808.17 | 28,332.84 |
| Year 3 PV (M) | 29,229.41 | 30,068.48 | 30,923.46 |
| Year 4 PV (M) | 31,138.25 | 32,335.74 | 33,567.44 |
| Year 5 PV (M) | 33,015.31 | 34,609.97 | 36,265.65 |
| PV of Terminal Value (M) | 1,048,014.11 | 1,098,633.59 | 1,151,190.39 |
| Equity Value (M) | 1,194,000.34 | 1,249,010.75 | 1,306,074.53 |
| Shares Outstanding (M) | 49.10 | 49.10 | 49.10 |
| Fair Value | $24,319.21 | $25,439.66 | $26,601.92 |
| Upside / Downside | 479.72% | 506.43% | 534.13% |
| 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% |