Definitive Analysis
| Stable Growth | $474.22 - $655.88 | $565.55 |
| Multi-Stage | $1,311.13 - $1,450.48 | $1,379.37 |
| Blended Fair Value | $972.46 | |
| Current Price | $474.00 | |
| Upside | 105.16% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -9.60% | -4.99% | 32.00 | 29.00 | 0.00 | 1.80 | 0.00 | 53.00 | 52.00 | 31.00 | 69.00 | 65.00 |
| YoY Growth | - | - | 10.34% | 0.00% | -100.00% | 0.00% | -100.00% | 1.92% | 67.74% | -55.07% | 6.15% | 21.72% |
| Dividend Yield | - | - | 6.34% | 3.28% | 0.00% | 0.34% | 0.00% | 12.16% | 3.82% | 2.21% | 3.92% | 3.33% |
| Net Income To Common (M) | 139,660.00 |
| (-) Cash Dividends Paid (M) | 38,400.00 |
| (=) Cash Retained (M) | 101,260.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 27,932.00 | 17,457.50 | 10,474.50 |
| Cash Retained (M) | 101,260.00 | 101,260.00 | 101,260.00 |
| (-) Cash Required (M) | -27,932.00 | -17,457.50 | -10,474.50 |
| (=) Excess Retained (M) | 73,328.00 | 83,802.50 | 90,785.50 |
| (/) Shares Outstanding (M) | 1,600.00 | 1,600.00 | 1,600.00 |
| (=) Excess Retained per Share | 45.83 | 52.38 | 56.74 |
| LTM Dividend per Share | 24.00 | 24.00 | 24.00 |
| (+) Excess Retained per Share | 45.83 | 52.38 | 56.74 |
| (=) Adjusted Dividend | 69.83 | 76.38 | 80.74 |
| WACC / Discount Rate | 6.70% | 6.70% | 6.70% |
| Growth Rate | -6.99% | -5.99% | -4.99% |
| Fair Value | $474.22 | $565.55 | $655.88 |
| Upside / Downside | 0.05% | 19.31% | 38.37% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 139,660.00 | 131,291.79 | 123,424.98 | 116,029.54 | 109,077.23 | 102,541.49 | 105,617.73 |
| Payout Ratio | 27.50% | 40.00% | 52.50% | 65.00% | 77.50% | 90.00% | 92.50% |
| Projected Dividends (M) | 38,400.00 | 52,511.83 | 64,794.67 | 75,417.04 | 84,533.84 | 92,287.34 | 97,696.40 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.70% | 6.70% | 6.70% |
| Growth Rate | -6.99% | -5.99% | -4.99% |
| Year 1 PV (M) | 48,689.17 | 49,212.66 | 49,736.16 |
| Year 2 PV (M) | 55,704.44 | 56,908.72 | 58,125.87 |
| Year 3 PV (M) | 60,116.72 | 62,076.72 | 64,078.87 |
| Year 4 PV (M) | 62,478.65 | 65,209.31 | 68,028.52 |
| Year 5 PV (M) | 63,243.86 | 66,717.67 | 70,342.48 |
| PV of Terminal Value (M) | 1,807,577.53 | 1,906,862.74 | 2,010,463.58 |
| Equity Value (M) | 2,097,810.36 | 2,206,987.83 | 2,320,775.48 |
| Shares Outstanding (M) | 1,600.00 | 1,600.00 | 1,600.00 |
| Fair Value | $1,311.13 | $1,379.37 | $1,450.48 |
| Upside / Downside | 176.61% | 191.01% | 206.01% |
| 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% |