Definitive Analysis
| Stable Growth | $165,701.05 - $317,407.23 | $226,579.82 |
| Multi-Stage | $243,958.90 - $267,596.35 | $255,553.65 |
| Blended Fair Value | $241,066.73 | |
| Current Price | $133,600.00 | |
| Upside | 80.44% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 3.04% | 3.83% | 5,442.73 | 7,203.84 | 5,343.30 | 5,525.89 | 5,167.46 | 4,686.01 | 4,686.01 | 4,217.41 | 3,973.67 | 3,971.55 |
| YoY Growth | - | - | -24.45% | 34.82% | -3.30% | 6.94% | 10.27% | 0.00% | 11.11% | 6.13% | 0.05% | 6.25% |
| Dividend Yield | - | - | 5.38% | 7.87% | 6.37% | 6.85% | 6.35% | 6.27% | 4.46% | 4.22% | 4.08% | 3.61% |
| Net Income To Common (M) | 1,143,499.00 |
| (-) Cash Dividends Paid (M) | 602,969.00 |
| (=) Cash Retained (M) | 540,530.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 228,699.80 | 142,937.38 | 85,762.43 |
| Cash Retained (M) | 540,530.00 | 540,530.00 | 540,530.00 |
| (-) Cash Required (M) | -228,699.80 | -142,937.38 | -85,762.43 |
| (=) Excess Retained (M) | 311,830.20 | 397,592.63 | 454,767.58 |
| (/) Shares Outstanding (M) | 107.78 | 107.78 | 107.78 |
| (=) Excess Retained per Share | 2,893.20 | 3,688.91 | 4,219.39 |
| LTM Dividend per Share | 5,594.42 | 5,594.42 | 5,594.42 |
| (+) Excess Retained per Share | 2,893.20 | 3,688.91 | 4,219.39 |
| (=) Adjusted Dividend | 8,487.61 | 9,283.33 | 9,813.80 |
| WACC / Discount Rate | 6.75% | 6.75% | 6.75% |
| Growth Rate | 1.55% | 2.55% | 3.55% |
| Fair Value | $165,701.05 | $226,579.82 | $317,407.23 |
| Upside / Downside | 24.03% | 69.60% | 137.58% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 1,143,499.00 | 1,172,650.70 | 1,202,545.59 | 1,233,202.59 | 1,264,641.15 | 1,296,881.18 | 1,335,787.61 |
| Payout Ratio | 52.73% | 60.18% | 67.64% | 75.09% | 82.55% | 90.00% | 92.50% |
| Projected Dividends (M) | 602,969.00 | 705,749.72 | 813,379.03 | 926,037.34 | 1,043,911.12 | 1,167,193.06 | 1,235,603.54 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.75% | 6.75% | 6.75% |
| Growth Rate | 1.55% | 2.55% | 3.55% |
| Year 1 PV (M) | 654,671.16 | 661,117.99 | 667,564.82 |
| Year 2 PV (M) | 699,903.17 | 713,755.54 | 727,743.64 |
| Year 3 PV (M) | 739,172.81 | 761,225.41 | 783,712.32 |
| Year 4 PV (M) | 772,953.74 | 803,852.86 | 835,669.25 |
| Year 5 PV (M) | 801,687.61 | 841,945.52 | 883,804.73 |
| PV of Terminal Value (M) | 22,625,623.80 | 23,761,802.60 | 24,943,173.69 |
| Equity Value (M) | 26,294,012.29 | 27,543,699.92 | 28,841,668.44 |
| Shares Outstanding (M) | 107.78 | 107.78 | 107.78 |
| Fair Value | $243,958.90 | $255,553.65 | $267,596.35 |
| Upside / Downside | 82.60% | 91.28% | 100.30% |
| 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% |