Definitive Analysis
| Stable Growth | $34,290.17 - $45,408.20 | $40,075.35 |
| Multi-Stage | $116,797.72 - $129,508.74 | $123,016.12 |
| Blended Fair Value | $81,545.74 | |
| Current Price | $123,500.00 | |
| Upside | -33.97% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -10.22% | -2.18% | 2,301.06 | 4,420.69 | 4,215.10 | 4,104.13 | 3,961.38 | 3,943.87 | 3,630.92 | 3,401.98 | 3,186.38 | 3,025.75 |
| YoY Growth | - | - | -47.95% | 4.88% | 2.70% | 3.60% | 0.44% | 8.62% | 6.73% | 6.77% | 5.31% | 5.45% |
| Dividend Yield | - | - | 1.86% | 3.35% | 3.21% | 3.00% | 3.00% | 3.02% | 2.72% | 3.37% | 3.57% | 3.42% |
| Net Income To Common (M) | 22,983.36 |
| (-) Cash Dividends Paid (M) | 16,697.93 |
| (=) Cash Retained (M) | 6,285.42 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 4,596.67 | 2,872.92 | 1,723.75 |
| Cash Retained (M) | 6,285.42 | 6,285.42 | 6,285.42 |
| (-) Cash Required (M) | -4,596.67 | -2,872.92 | -1,723.75 |
| (=) Excess Retained (M) | 1,688.75 | 3,412.50 | 4,561.67 |
| (/) Shares Outstanding (M) | 2.52 | 2.52 | 2.52 |
| (=) Excess Retained per Share | 670.84 | 1,355.59 | 1,812.09 |
| LTM Dividend per Share | 6,633.11 | 6,633.11 | 6,633.11 |
| (+) Excess Retained per Share | 670.84 | 1,355.59 | 1,812.09 |
| (=) Adjusted Dividend | 7,303.96 | 7,988.70 | 8,445.20 |
| WACC / Discount Rate | 6.48% | 6.48% | 6.48% |
| Growth Rate | -12.22% | -11.22% | -10.22% |
| Fair Value | $34,290.17 | $40,075.35 | $45,408.20 |
| Upside / Downside | -72.23% | -67.55% | -63.23% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 22,983.36 | 20,405.65 | 18,117.04 | 16,085.11 | 14,281.08 | 12,679.38 | 13,059.76 |
| Payout Ratio | 72.65% | 76.12% | 79.59% | 83.06% | 86.53% | 90.00% | 92.50% |
| Projected Dividends (M) | 16,697.93 | 15,533.15 | 14,419.60 | 13,360.44 | 12,357.48 | 11,411.44 | 12,080.28 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.48% | 6.48% | 6.48% |
| Growth Rate | -12.22% | -11.22% | -10.22% |
| Year 1 PV (M) | 14,423.15 | 14,587.46 | 14,751.76 |
| Year 2 PV (M) | 12,432.39 | 12,717.25 | 13,005.34 |
| Year 3 PV (M) | 10,696.04 | 11,065.75 | 11,443.89 |
| Year 4 PV (M) | 9,186.14 | 9,611.92 | 10,052.34 |
| Year 5 PV (M) | 7,876.70 | 8,335.67 | 8,815.80 |
| PV of Terminal Value (M) | 239,407.47 | 253,357.80 | 267,951.00 |
| Equity Value (M) | 294,021.90 | 309,675.86 | 326,020.13 |
| Shares Outstanding (M) | 2.52 | 2.52 | 2.52 |
| Fair Value | $116,797.72 | $123,016.12 | $129,508.74 |
| Upside / Downside | -5.43% | -0.39% | 4.87% |
| 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% |