Definitive Analysis
| Stable Growth | $975,121.43 - $3,148,945.38 | $2,951,022.98 |
| Multi-Stage | $416,366.91 - $455,632.32 | $435,639.48 |
| Blended Fair Value | $1,693,331.23 | |
| Current Price | $121,000.00 | |
| Upside | 1,299.45% | |
| 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 | 6.87% | 6.87% | 6.87% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $975,121.43 | $2,951,022.98 | $3,148,945.38 |
| Upside / Downside | 705.89% | 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 | 6.87% | 6.87% | 6.87% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 55,586.25 | 56,113.13 | 56,640.02 |
| Year 2 PV (M) | 68,967.81 | 70,281.45 | 71,607.49 |
| Year 3 PV (M) | 81,997.03 | 84,350.87 | 86,749.33 |
| Year 4 PV (M) | 94,680.74 | 98,321.89 | 102,067.07 |
| Year 5 PV (M) | 107,025.66 | 112,195.04 | 117,562.27 |
| PV of Terminal Value (M) | 2,927,257.83 | 3,068,645.48 | 3,215,444.36 |
| Equity Value (M) | 3,335,515.32 | 3,489,907.87 | 3,650,070.54 |
| Shares Outstanding (M) | 8.01 | 8.01 | 8.01 |
| Fair Value | $416,366.91 | $435,639.48 | $455,632.32 |
| Upside / Downside | 244.10% | 260.03% | 276.56% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| UVSP | Univest Financial Corporation | 2.69% | $0.87 | 28.95% |
| VBTX | Veritex Holdings, Inc. | 2.69% | $0.81 | 38.53% |
| CBT | Cabot Corporation | 2.68% | $1.80 | 29.00% |
| PKOH | Park-Ohio Holdings Corp. | 2.68% | $0.56 | 33.19% |
| WINA | Winmark Corporation | 2.68% | $10.76 | 96.24% |
| CHCO | City Holding Company | 2.67% | $3.20 | 36.27% |
| IDA | IDACORP, Inc. | 2.67% | $3.40 | 58.98% |
| LFVN | LifeVantage Corporation | 2.67% | $0.16 | 18.67% |
| MMM | 3M Company | 2.67% | $4.31 | 68.77% |
| MSEX | Middlesex Water Company | 2.67% | $1.34 | 56.69% |
| ONB | Old National Bancorp | 2.67% | $0.60 | 35.48% |
| 0HQU.L | CF Industries Holdings, Inc. | 2.66% | $2.07 | 24.22% |
| MGY | Magnolia Oil & Gas Corporation | 2.66% | $0.60 | 32.28% |
| PEBK | Peoples Bancorp of North Carolina, Inc. | 2.66% | $0.95 | 30.99% |
| GSBC | Great Southern Bancorp, Inc. | 2.65% | $1.63 | 26.64% |
| HD | The Home Depot, Inc. | 2.65% | $9.15 | 62.39% |
| MVBF | MVB Financial Corp. | 2.65% | $0.68 | 27.31% |
| PPG | PPG Industries, Inc. | 2.65% | $2.76 | 62.85% |
| TWMIX | American Century Emerging Markets Investor Class | 2.64% | $0.40 | 76.80% |
| 0M2A.L | Adeia Inc. | 2.63% | $0.35 | 53.29% |
| ALLY | Ally Financial Inc. | 2.63% | $1.20 | 59.56% |
| FRAF | Franklin Financial Services Corporation | 2.63% | $1.28 | 36.88% |
| LEA | Lear Corporation | 2.63% | $3.12 | 37.81% |
| VHI | Valhi, Inc. | 2.63% | $0.32 | 49.46% |
| FHI | Federated Hermes, Inc. | 2.62% | $1.37 | 27.23% |
| MKC | McCormick & Company, Incorporated | 2.62% | $1.76 | 61.04% |
| SLB | SLB N.V. | 2.62% | $1.05 | 42.94% |
| BAH | Booz Allen Hamilton Holding Corporation | 2.61% | $2.22 | 33.15% |
| GILD | Gilead Sciences, Inc. | 2.61% | $3.18 | 49.10% |
| AWR | American States Water Company | 2.60% | $1.88 | 55.89% |
| CBAN | Colony Bankcorp, Inc. | 2.59% | $0.46 | 28.75% |
| MDU | MDU Resources Group, Inc. | 2.59% | $0.51 | 62.41% |
| PLBC | Plumas Bancorp | 2.59% | $1.14 | 27.38% |
| CRD-A | Crawford & Company | 2.58% | $0.28 | 43.18% |
| WBS | Webster Financial Corporation | 2.57% | $1.64 | 29.21% |
| FANG | Diamondback Energy, Inc. | 2.56% | $3.90 | 26.98% |
| JEF | Jefferies Financial Group Inc. | 2.56% | $1.63 | 49.77% |
| UNH | UnitedHealth Group Incorporated | 2.56% | $8.60 | 44.61% |
| DOX | Amdocs Limited | 2.55% | $2.04 | 39.68% |
| DVN | Devon Energy Corporation | 2.55% | $0.96 | 22.55% |
| TGNA | TEGNA Inc. | 2.55% | $0.49 | 23.26% |
| CFFI | C&F Financial Corporation | 2.54% | $1.80 | 22.24% |
| MTH | Meritage Homes Corporation | 2.54% | $1.68 | 21.92% |
| DTM | DT Midstream, Inc. | 2.52% | $3.04 | 77.42% |
| LEVI | Levi Strauss & Co. | 2.52% | $0.52 | 34.78% |
| NFG | National Fuel Gas Company | 2.52% | $2.07 | 36.34% |
| AMNB | American National Bankshares Inc. | 2.51% | $1.20 | 48.76% |
| HIMYX | Pioneer High Income Municipal Fund Class Y | 2.51% | $0.14 | 81.31% |
| ACNB | ACNB Corporation | 2.50% | $1.18 | 37.66% |
| FMBH | First Mid Bancshares, Inc. | 2.50% | $0.96 | 26.52% |