Definitive Analysis
| Stable Growth | $304.07 - $537.78 | $403.04 |
| Multi-Stage | $528.28 - $580.08 | $553.68 |
| Blended Fair Value | $478.36 | |
| Current Price | $182.00 | |
| Upside | 162.84% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 19.40% | 12.81% | 19.99 | 19.99 | 8.50 | 5.50 | 8.25 | 8.24 | 7.00 | 5.00 | 5.00 | 4.80 |
| YoY Growth | - | - | 0.00% | 135.29% | 54.55% | -33.33% | 0.08% | 17.76% | 40.00% | 0.07% | 4.10% | -19.88% |
| Dividend Yield | - | - | 10.05% | 9.09% | 3.93% | 3.06% | 4.43% | 4.86% | 3.00% | 1.99% | 2.22% | 2.72% |
| Net Income To Common (M) | 1,739.17 |
| (-) Cash Dividends Paid (M) | 919.50 |
| (=) Cash Retained (M) | 819.67 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 347.83 | 217.40 | 130.44 |
| Cash Retained (M) | 819.67 | 819.67 | 819.67 |
| (-) Cash Required (M) | -347.83 | -217.40 | -130.44 |
| (=) Excess Retained (M) | 471.83 | 602.27 | 689.23 |
| (/) Shares Outstanding (M) | 76.64 | 76.64 | 76.64 |
| (=) Excess Retained per Share | 6.16 | 7.86 | 8.99 |
| LTM Dividend per Share | 12.00 | 12.00 | 12.00 |
| (+) Excess Retained per Share | 6.16 | 7.86 | 8.99 |
| (=) Adjusted Dividend | 18.15 | 19.85 | 20.99 |
| WACC / Discount Rate | 6.54% | 6.54% | 6.54% |
| Growth Rate | 0.54% | 1.54% | 2.54% |
| Fair Value | $304.07 | $403.04 | $537.78 |
| Upside / Downside | 67.07% | 121.45% | 195.49% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 1,739.17 | 1,765.89 | 1,793.02 | 1,820.57 | 1,848.54 | 1,876.94 | 1,933.25 |
| Payout Ratio | 52.87% | 60.30% | 67.72% | 75.15% | 82.57% | 90.00% | 92.50% |
| Projected Dividends (M) | 919.50 | 1,064.76 | 1,214.27 | 1,368.12 | 1,526.41 | 1,689.25 | 1,788.26 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.54% | 6.54% | 6.54% |
| Growth Rate | 0.54% | 1.54% | 2.54% |
| Year 1 PV (M) | 989.57 | 999.41 | 1,009.26 |
| Year 2 PV (M) | 1,048.83 | 1,069.80 | 1,090.98 |
| Year 3 PV (M) | 1,098.27 | 1,131.37 | 1,165.13 |
| Year 4 PV (M) | 1,138.82 | 1,184.81 | 1,232.18 |
| Year 5 PV (M) | 1,171.31 | 1,230.73 | 1,292.54 |
| PV of Terminal Value (M) | 35,042.72 | 36,820.52 | 38,669.76 |
| Equity Value (M) | 40,489.52 | 42,436.64 | 44,459.83 |
| Shares Outstanding (M) | 76.64 | 76.64 | 76.64 |
| Fair Value | $528.28 | $553.68 | $580.08 |
| Upside / Downside | 190.26% | 204.22% | 218.72% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| CL | Colgate-Palmolive Company | 2.88% | $2.24 | 62.40% |
| TCBK | TriCo Bancshares | 2.87% | $1.35 | 37.83% |
| 0U6R.L | Bunge Limited | 2.86% | $3.05 | 31.37% |
| FBMS | The First Bancshares, Inc. | 2.86% | $0.97 | 39.72% |
| RILYG | B. Riley Financial, Inc. 5.00% Senior Notes due 2026 | 2.86% | $0.58 | 56.91% |
| CNS | Cohen & Steers, Inc. | 2.85% | $1.81 | 56.91% |
| MRBK | Meridian Corporation | 2.85% | $0.49 | 27.85% |
| AMGN | Amgen Inc. | 2.84% | $9.31 | 72.03% |
| BKH | Black Hills Corporation | 2.84% | $1.98 | 50.60% |
| GABC | German American Bancorp, Inc. | 2.84% | $1.11 | 40.35% |
| HOMB | Home Bancshares, Inc. | 2.84% | $0.79 | 34.17% |
| KO | The Coca-Cola Company | 2.84% | $1.96 | 65.04% |
| SBFG | SB Financial Group, Inc. | 2.84% | $0.61 | 28.02% |
| TSBK | Timberland Bancorp, Inc. | 2.84% | $1.00 | 27.24% |
| CATY | Cathay General Bancorp | 2.83% | $1.38 | 31.20% |
| CWT | California Water Service Group | 2.83% | $1.22 | 53.25% |
| EBIX | Ebix, Inc. | 2.83% | $0.08 | 46.85% |
| CMS-PB | Consumers Energy Company | 2.82% | $2.17 | 62.27% |
| EPRT | Essential Properties Realty Trust, Inc. | 2.82% | $0.85 | 70.58% |
| GPK | Graphic Packaging Holding Company | 2.82% | $0.43 | 24.85% |
| VALSX | Value Line Select Growth Fund | 2.82% | $0.87 | 56.29% |
| CCNE | CNB Financial Corporation | 2.81% | $0.72 | 35.05% |
| ORRF | Orrstown Financial Services, Inc. | 2.81% | $0.98 | 26.05% |
| TXNM | TXNM Energy, Inc. | 2.80% | $1.65 | 86.75% |
| STC | Stewart Information Services Corporation | 2.79% | $1.95 | 54.56% |
| CVLY | Codorus Valley Bancorp, Inc. | 2.77% | $0.67 | 28.98% |
| KKRS | KKR Group Finance Co. IX LLC 4. | 2.77% | $0.49 | 7.61% |
| SHBI | Shore Bancshares, Inc. | 2.77% | $0.48 | 28.28% |
| HNNA | Hennessy Advisors, Inc. | 2.76% | $0.27 | 21.11% |
| HONE | HarborOne Bancorp, Inc. | 2.76% | $0.33 | 51.05% |
| KMT | Kennametal Inc. | 2.76% | $0.80 | 65.12% |
| PNM | PNM Resources, Inc. | 2.76% | $1.12 | 57.65% |
| HWC | Hancock Whitney Corporation | 2.75% | $1.77 | 31.35% |
| YOU | Clear Secure, Inc. | 2.75% | $0.95 | 50.89% |
| 0HE2.L | Ameren Corporation | 2.74% | $2.78 | 53.51% |
| MTDR | Matador Resources Company | 2.74% | $1.19 | 18.96% |
| OFG | OFG Bancorp | 2.74% | $1.12 | 25.13% |
| VLO | Valero Energy Corporation | 2.74% | $4.53 | 93.65% |
| YORW | The York Water Company | 2.73% | $0.87 | 62.37% |
| CCZ | Comcast Holdings Corp. | 2.72% | $1.63 | 26.92% |
| K | Kellanova | 2.72% | $2.27 | 62.18% |
| ADT | ADT Inc. | 2.71% | $0.22 | 29.95% |
| AVT | Avnet, Inc. | 2.71% | $1.34 | 48.46% |
| BKU | BankUnited, Inc. | 2.71% | $1.21 | 34.19% |
| CNOB | ConnectOne Bancorp, Inc. | 2.71% | $0.71 | 48.64% |
| GBX | The Greenbrier Companies, Inc. | 2.71% | $1.28 | 19.40% |
| PBHC | Pathfinder Bancorp, Inc. | 2.71% | $0.38 | 26.39% |
| TRIN | Trinity Capital Inc. | 2.71% | $0.41 | 20.50% |
| RILYN | B. Riley Financial, Inc. - 6.50 | 2.70% | $0.58 | 56.91% |
| 0L5A.L | Sempra | 2.69% | $2.41 | 72.79% |