Definitive Analysis
| Stable Growth | $819.19 - $2,557.75 | $2,396.99 |
| Multi-Stage | $355.53 - $388.34 | $371.64 |
| Blended Fair Value | $1,384.31 | |
| Current Price | $239.37 | |
| Upside | 478.32% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 55.68% | 7.84% | 5.98 | 0.50 | 3.13 | 0.52 | 0.52 | 0.65 | 0.43 | 0.52 | 0.83 | 3.38 |
| YoY Growth | - | - | 1,102.57% | -84.10% | 500.22% | 0.15% | -20.46% | 52.38% | -16.90% | -37.94% | -75.39% | 20.36% |
| Dividend Yield | - | - | 2.25% | 0.19% | 1.61% | 0.25% | 0.19% | 0.60% | 0.30% | 0.53% | 0.86% | 3.23% |
| Net Income To Common (M) | 135,000.00 |
| (-) Cash Dividends Paid (M) | 115,104.00 |
| (=) Cash Retained (M) | 19,896.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 27,000.00 | 16,875.00 | 10,125.00 |
| Cash Retained (M) | 19,896.00 | 19,896.00 | 19,896.00 |
| (-) Cash Required (M) | -27,000.00 | -16,875.00 | -10,125.00 |
| (=) Excess Retained (M) | -7,104.00 | 3,021.00 | 9,771.00 |
| (/) Shares Outstanding (M) | 10,496.75 | 10,496.75 | 10,496.75 |
| (=) Excess Retained per Share | -0.68 | 0.29 | 0.93 |
| LTM Dividend per Share | 10.97 | 10.97 | 10.97 |
| (+) Excess Retained per Share | -0.68 | 0.29 | 0.93 |
| (=) Adjusted Dividend | 10.29 | 11.25 | 11.90 |
| WACC / Discount Rate | 6.83% | 6.83% | 6.83% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $819.19 | $2,396.99 | $2,557.75 |
| Upside / Downside | 242.23% | 901.37% | 968.54% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 135,000.00 | 143,775.00 | 153,120.38 | 163,073.20 | 173,672.96 | 184,961.70 | 190,510.55 |
| Payout Ratio | 85.26% | 86.21% | 87.16% | 88.10% | 89.05% | 90.00% | 92.50% |
| Projected Dividends (M) | 115,104.00 | 123,948.11 | 133,455.64 | 143,675.46 | 154,660.01 | 166,465.53 | 176,222.26 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.83% | 6.83% | 6.83% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 114,939.57 | 116,029.04 | 117,118.52 |
| Year 2 PV (M) | 114,761.51 | 116,947.39 | 119,153.90 |
| Year 3 PV (M) | 114,570.18 | 117,859.08 | 121,210.32 |
| Year 4 PV (M) | 114,365.94 | 118,764.13 | 123,287.97 |
| Year 5 PV (M) | 114,149.14 | 119,662.58 | 125,387.04 |
| PV of Terminal Value (M) | 3,159,145.65 | 3,311,733.57 | 3,470,161.38 |
| Equity Value (M) | 3,731,931.98 | 3,900,995.79 | 4,076,319.14 |
| Shares Outstanding (M) | 10,496.75 | 10,496.75 | 10,496.75 |
| Fair Value | $355.53 | $371.64 | $388.34 |
| Upside / Downside | 48.53% | 55.26% | 62.23% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| 0R28.L | Newmont Corporation | 2.49% | $1.01 | 15.53% |
| ETR | Entergy Corporation | 2.49% | $2.34 | 57.35% |
| NKE | NIKE, Inc. | 2.49% | $1.58 | 80.59% |
| OTTR | Otter Tail Corporation | 2.49% | $2.03 | 30.69% |
| FHN | First Horizon Corporation | 2.48% | $0.60 | 34.42% |
| PWP | Perella Weinberg Partners | 2.48% | $0.44 | 69.65% |
| SCS | Steelcase Inc. | 2.48% | $0.40 | 50.05% |
| PBI | Pitney Bowes Inc. | 2.46% | $0.25 | 61.37% |
| RBCAA | Republic Bancorp, Inc. | 2.45% | $1.67 | 25.85% |
| SRCE | 1st Source Corporation | 2.45% | $1.53 | 25.20% |
| TRMK | Trustmark Corporation | 2.45% | $0.96 | 26.11% |
| VOYA | Voya Financial, Inc. | 2.45% | $1.86 | 29.46% |
| AWK | American Water Works Company, Inc. | 2.44% | $3.18 | 55.85% |
| LSTR | Landstar System, Inc. | 2.44% | $3.58 | 90.21% |
| NGL | NGL Energy Partners LP | 2.44% | $0.24 | 24.52% |
| TCFC | The Community Financial Corporation | 2.44% | $0.66 | 12.72% |
| CADE | Cadence Bank | 2.43% | $1.05 | 37.49% |
| JNJ | Johnson & Johnson | 2.43% | $5.04 | 48.70% |
| MBCN | Middlefield Banc Corp. | 2.43% | $0.83 | 42.36% |
| 0L7G.L | Snap-on Incorporated | 2.42% | $8.43 | 44.15% |
| ITW | Illinois Tool Works Inc. | 2.42% | $6.04 | 58.20% |
| MOFG | MidWestOne Financial Group, Inc. | 2.40% | $0.92 | 32.44% |
| FFIN | First Financial Bankshares, Inc. | 2.39% | $0.72 | 42.45% |
| ADP | Automatic Data Processing, Inc. | 2.38% | $6.03 | 59.30% |
| CAL | Caleres, Inc. | 2.38% | $0.29 | 46.21% |
| ABM | ABM Industries Incorporated | 2.37% | $1.01 | 54.79% |
| FUNC | First United Corporation | 2.36% | $0.88 | 22.87% |
| HON | Honeywell International Inc. | 2.36% | $4.63 | 48.21% |
| RILYK | B. Riley Financial, Inc. 5.50% Senior Notes Due 2026 | 2.36% | $0.58 | 56.91% |
| CDW | CDW Corporation | 2.35% | $3.14 | 39.31% |
| CHMG | Chemung Financial Corporation | 2.35% | $1.28 | 46.47% |
| LZB | La-Z-Boy Incorporated | 2.35% | $0.88 | 40.20% |
| PKG | Packaging Corporation of America | 2.35% | $4.97 | 50.31% |
| UNP | Union Pacific Corporation | 2.35% | $5.44 | 45.77% |
| 0K91.L | Northern Trust Corporation | 2.34% | $3.20 | 35.68% |
| MCD | McDonald's Corporation | 2.33% | $7.07 | 60.14% |
| MGEE | MGE Energy, Inc. | 2.32% | $1.82 | 49.49% |
| MZTI | The Marzetti Company | 2.32% | $3.82 | 61.80% |
| UNM | Unum Group | 2.32% | $1.79 | 33.52% |
| RILYM | B. Riley Financial, Inc. - 6.37 | 2.31% | $0.58 | 56.91% |
| RILYO | B. Riley Financial, Inc. - 6.75 | 2.31% | $0.58 | 56.91% |
| HONIV | Honeywell International Inc. Common Stock Ex Distribution When Issued | 2.30% | $4.63 | 48.21% |
| PGR | The Progressive Corporation | 2.30% | $4.88 | 26.80% |
| WNEB | Western New England Bancorp, Inc. | 2.30% | $0.28 | 43.00% |
| 0R23.L | Halliburton Company | 2.29% | $0.68 | 44.61% |
| ADS | Bread Financial Holdings, Inc. | 2.29% | $1.30 | 21.08% |
| HLNE | Hamilton Lane Incorporated | 2.29% | $3.13 | 74.09% |
| BSVN | Bank7 Corp. | 2.28% | $0.94 | 20.81% |
| MCBC | Macatawa Bank Corporation | 2.28% | $0.34 | 28.37% |
| BRKL | Brookline Bancorp, Inc. | 2.27% | $0.54 | 61.06% |