Definitive Analysis
| Stable Growth | $2,200.07 - $4,008.82 | $2,950.79 |
| Multi-Stage | $3,714.54 - $4,074.81 | $3,891.25 |
| Blended Fair Value | $3,421.02 | |
| Current Price | $1,625.00 | |
| Upside | 110.52% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 0.22% | 17.25% | 108.00 | 121.00 | 116.00 | 112.00 | 107.00 | 106.80 | 106.61 | 99.64 | 34.87 | 69.75 |
| YoY Growth | - | - | -10.74% | 4.31% | 3.57% | 4.67% | 0.19% | 0.18% | 7.00% | 185.71% | -50.00% | 217.02% |
| Dividend Yield | - | - | 7.61% | 8.18% | 5.89% | 4.07% | 4.51% | 5.09% | 5.05% | 4.99% | 2.05% | 5.65% |
| Net Income To Common (M) | 173,089.61 |
| (-) Cash Dividends Paid (M) | 123,200.00 |
| (=) Cash Retained (M) | 49,889.61 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 34,617.92 | 21,636.20 | 12,981.72 |
| Cash Retained (M) | 49,889.61 | 49,889.61 | 49,889.61 |
| (-) Cash Required (M) | -34,617.92 | -21,636.20 | -12,981.72 |
| (=) Excess Retained (M) | 15,271.69 | 28,253.41 | 36,907.89 |
| (/) Shares Outstanding (M) | 1,120.00 | 1,120.00 | 1,120.00 |
| (=) Excess Retained per Share | 13.64 | 25.23 | 32.95 |
| LTM Dividend per Share | 110.00 | 110.00 | 110.00 |
| (+) Excess Retained per Share | 13.64 | 25.23 | 32.95 |
| (=) Adjusted Dividend | 123.64 | 135.23 | 142.95 |
| WACC / Discount Rate | 6.53% | 6.53% | 6.53% |
| Growth Rate | 0.86% | 1.86% | 2.86% |
| Fair Value | $2,200.07 | $2,950.79 | $4,008.82 |
| Upside / Downside | 35.39% | 81.59% | 146.70% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 173,089.61 | 176,310.08 | 179,590.48 | 182,931.91 | 186,335.51 | 189,802.44 | 195,496.51 |
| Payout Ratio | 71.18% | 74.94% | 78.71% | 82.47% | 86.24% | 90.00% | 92.50% |
| Projected Dividends (M) | 123,200.00 | 132,129.61 | 141,348.85 | 150,865.42 | 160,687.18 | 170,822.20 | 180,834.28 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.53% | 6.53% | 6.53% |
| Growth Rate | 0.86% | 1.86% | 2.86% |
| Year 1 PV (M) | 122,814.43 | 124,032.09 | 125,249.76 |
| Year 2 PV (M) | 122,121.12 | 124,554.70 | 127,012.30 |
| Year 3 PV (M) | 121,153.91 | 124,793.36 | 128,504.98 |
| Year 4 PV (M) | 119,943.91 | 124,771.94 | 129,744.28 |
| Year 5 PV (M) | 118,519.70 | 124,512.78 | 130,745.90 |
| PV of Terminal Value (M) | 3,555,732.10 | 3,735,531.89 | 3,922,532.66 |
| Equity Value (M) | 4,160,285.15 | 4,358,196.78 | 4,563,789.88 |
| Shares Outstanding (M) | 1,120.00 | 1,120.00 | 1,120.00 |
| Fair Value | $3,714.54 | $3,891.25 | $4,074.81 |
| Upside / Downside | 128.59% | 139.46% | 150.76% |
| 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% |