Definitive Analysis
| Stable Growth | $2,888,104.95 - $6,555,281.36 | $6,143,258.65 |
| Multi-Stage | $968,242.19 - $1,060,285.42 | $1,013,416.27 |
| Blended Fair Value | $3,578,337.46 | |
| Current Price | $231,500.00 | |
| Upside | 1,445.72% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 22.26% | 17.61% | 7,957.48 | 7,460.14 | 6,067.58 | 3,978.74 | 2,941.28 | 2,913.05 | 2,500.36 | 2,932.20 | 2,215.77 | 2,117.66 |
| YoY Growth | - | - | 6.67% | 22.95% | 52.50% | 35.27% | 0.97% | 16.51% | -14.73% | 32.33% | 4.63% | 34.70% |
| Dividend Yield | - | - | 3.22% | 4.85% | 5.11% | 3.46% | 2.76% | 4.63% | 2.79% | 3.12% | 1.89% | 2.76% |
| Net Income To Common (M) | 297,414.48 |
| (-) Cash Dividends Paid (M) | 71,920.37 |
| (=) Cash Retained (M) | 225,494.11 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 59,482.90 | 37,176.81 | 22,306.09 |
| Cash Retained (M) | 225,494.11 | 225,494.11 | 225,494.11 |
| (-) Cash Required (M) | -59,482.90 | -37,176.81 | -22,306.09 |
| (=) Excess Retained (M) | 166,011.21 | 188,317.30 | 203,188.02 |
| (/) Shares Outstanding (M) | 9.02 | 9.02 | 9.02 |
| (=) Excess Retained per Share | 18,398.67 | 20,870.81 | 22,518.90 |
| LTM Dividend per Share | 7,970.78 | 7,970.78 | 7,970.78 |
| (+) Excess Retained per Share | 18,398.67 | 20,870.81 | 22,518.90 |
| (=) Adjusted Dividend | 26,369.45 | 28,841.59 | 30,489.68 |
| WACC / Discount Rate | 6.46% | 6.46% | 6.46% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $2,888,104.95 | $6,143,258.65 | $6,555,281.36 |
| Upside / Downside | 1,147.56% | 2,553.68% | 2,731.66% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 297,414.48 | 316,746.42 | 337,334.93 | 359,261.70 | 382,613.71 | 407,483.61 | 419,708.11 |
| Payout Ratio | 24.18% | 37.35% | 50.51% | 63.67% | 76.84% | 90.00% | 92.50% |
| Projected Dividends (M) | 71,920.37 | 118,290.51 | 170,384.90 | 228,751.79 | 293,986.50 | 366,735.25 | 388,230.01 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.46% | 6.46% | 6.46% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 110,065.96 | 111,109.24 | 112,152.52 |
| Year 2 PV (M) | 147,515.40 | 150,325.15 | 153,161.41 |
| Year 3 PV (M) | 184,278.16 | 189,568.12 | 194,958.36 |
| Year 4 PV (M) | 220,363.60 | 228,838.16 | 237,554.84 |
| Year 5 PV (M) | 255,780.97 | 268,135.29 | 280,962.44 |
| PV of Terminal Value (M) | 7,818,445.22 | 8,196,079.04 | 8,588,165.81 |
| Equity Value (M) | 8,736,449.30 | 9,144,055.00 | 9,566,955.37 |
| Shares Outstanding (M) | 9.02 | 9.02 | 9.02 |
| Fair Value | $968,242.19 | $1,013,416.27 | $1,060,285.42 |
| Upside / Downside | 318.25% | 337.76% | 358.01% |
| 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% |