Definitive Analysis
| Stable Growth | $415,763.06 - $1,919,199.28 | $731,475.21 |
| Multi-Stage | $346,758.35 - $379,299.51 | $362,728.91 |
| Blended Fair Value | $547,102.06 | |
| Current Price | $161,100.00 | |
| Upside | 239.60% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 6.12% | 14.60% | 6,867.75 | 6,337.75 | 5,863.28 | 5,300.45 | 5,514.66 | 5,102.16 | 4,711.22 | 5,187.15 | 4,765.50 | 2,348.79 |
| YoY Growth | - | - | 8.36% | 8.09% | 10.62% | -3.88% | 8.08% | 8.30% | -9.18% | 8.85% | 102.89% | 33.67% |
| Dividend Yield | - | - | 4.26% | 4.29% | 3.43% | 3.11% | 3.25% | 3.75% | 2.54% | 3.35% | 3.28% | 1.38% |
| Net Income To Common (M) | 62,736.71 |
| (-) Cash Dividends Paid (M) | 45,762.46 |
| (=) Cash Retained (M) | 16,974.25 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 12,547.34 | 7,842.09 | 4,705.25 |
| Cash Retained (M) | 16,974.25 | 16,974.25 | 16,974.25 |
| (-) Cash Required (M) | -12,547.34 | -7,842.09 | -4,705.25 |
| (=) Excess Retained (M) | 4,426.91 | 9,132.16 | 12,269.00 |
| (/) Shares Outstanding (M) | 4.68 | 4.68 | 4.68 |
| (=) Excess Retained per Share | 945.87 | 1,951.21 | 2,621.44 |
| LTM Dividend per Share | 9,777.76 | 9,777.76 | 9,777.76 |
| (+) Excess Retained per Share | 945.87 | 1,951.21 | 2,621.44 |
| (=) Adjusted Dividend | 10,723.63 | 11,728.97 | 12,399.19 |
| WACC / Discount Rate | 6.81% | 6.81% | 6.81% |
| Growth Rate | 4.12% | 5.12% | 6.12% |
| Fair Value | $415,763.06 | $731,475.21 | $1,919,199.28 |
| Upside / Downside | 158.08% | 354.05% | 1,091.31% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 62,736.71 | 65,951.09 | 69,330.17 | 72,882.38 | 76,616.60 | 80,542.14 | 82,958.40 |
| Payout Ratio | 72.94% | 76.35% | 79.77% | 83.18% | 86.59% | 90.00% | 92.50% |
| Projected Dividends (M) | 45,762.46 | 50,356.92 | 55,302.05 | 60,621.72 | 66,341.34 | 72,487.92 | 76,736.52 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.81% | 6.81% | 6.81% |
| Growth Rate | 4.12% | 5.12% | 6.12% |
| Year 1 PV (M) | 46,698.11 | 47,146.59 | 47,595.08 |
| Year 2 PV (M) | 47,557.77 | 48,475.64 | 49,402.29 |
| Year 3 PV (M) | 48,344.68 | 49,751.00 | 51,184.34 |
| Year 4 PV (M) | 49,061.95 | 50,974.03 | 52,941.47 |
| Year 5 PV (M) | 49,712.58 | 52,146.07 | 54,673.93 |
| PV of Terminal Value (M) | 1,381,544.16 | 1,449,172.28 | 1,519,423.22 |
| Equity Value (M) | 1,622,919.24 | 1,697,665.62 | 1,775,220.33 |
| Shares Outstanding (M) | 4.68 | 4.68 | 4.68 |
| Fair Value | $346,758.35 | $362,728.91 | $379,299.51 |
| Upside / Downside | 115.24% | 125.16% | 135.44% |
| 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% |