Definitive Analysis
| Stable Growth | $153,882.90 - $181,304.97 | $169,907.06 |
| Multi-Stage | $38,086.94 - $41,715.84 | $39,867.87 |
| Blended Fair Value | $104,887.46 | |
| Current Price | $119,100.00 | |
| Upside | -11.93% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 7.20% | 7.48% | 430.72 | 365.38 | 349.45 | 334.19 | 318.65 | 304.31 | 291.28 | 277.99 | 275.30 | 241.70 |
| YoY Growth | - | - | 17.88% | 4.56% | 4.57% | 4.87% | 4.72% | 4.47% | 4.78% | 0.98% | 13.90% | 15.41% |
| Dividend Yield | - | - | 0.39% | 0.46% | 0.73% | 0.63% | 0.59% | 0.81% | 0.77% | 0.84% | 0.87% | 0.64% |
| Net Income To Common (M) | 68,133.11 |
| (-) Cash Dividends Paid (M) | 37,481.12 |
| (=) Cash Retained (M) | 30,651.99 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 13,626.62 | 8,516.64 | 5,109.98 |
| Cash Retained (M) | 30,651.99 | 30,651.99 | 30,651.99 |
| (-) Cash Required (M) | -13,626.62 | -8,516.64 | -5,109.98 |
| (=) Excess Retained (M) | 17,025.36 | 22,135.35 | 25,542.00 |
| (/) Shares Outstanding (M) | 74.63 | 74.63 | 74.63 |
| (=) Excess Retained per Share | 228.13 | 296.60 | 342.25 |
| LTM Dividend per Share | 502.22 | 502.22 | 502.22 |
| (+) Excess Retained per Share | 228.13 | 296.60 | 342.25 |
| (=) Adjusted Dividend | 730.35 | 798.82 | 844.47 |
| WACC / Discount Rate | 5.49% | 5.49% | 5.49% |
| Growth Rate | 5.35% | 6.35% | 7.35% |
| Fair Value | $153,882.90 | $169,907.06 | $181,304.97 |
| Upside / Downside | 29.20% | 42.66% | 52.23% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 68,133.11 | 72,458.81 | 77,059.14 | 81,951.55 | 87,154.56 | 92,687.92 | 95,468.55 |
| Payout Ratio | 55.01% | 62.01% | 69.01% | 76.00% | 83.00% | 90.00% | 92.50% |
| Projected Dividends (M) | 37,481.12 | 44,931.19 | 53,176.18 | 62,286.98 | 72,340.31 | 83,419.13 | 88,308.41 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 5.49% | 5.49% | 5.49% |
| Growth Rate | 5.35% | 6.35% | 7.35% |
| Year 1 PV (M) | 42,190.65 | 42,591.13 | 42,991.62 |
| Year 2 PV (M) | 46,887.13 | 47,781.48 | 48,684.29 |
| Year 3 PV (M) | 51,570.58 | 53,053.13 | 54,563.83 |
| Year 4 PV (M) | 56,241.05 | 58,407.06 | 60,635.05 |
| Year 5 PV (M) | 60,898.54 | 63,844.26 | 66,902.89 |
| PV of Terminal Value (M) | 2,584,669.06 | 2,709,692.00 | 2,839,506.79 |
| Equity Value (M) | 2,842,457.00 | 2,975,369.07 | 3,113,284.46 |
| Shares Outstanding (M) | 74.63 | 74.63 | 74.63 |
| Fair Value | $38,086.94 | $39,867.87 | $41,715.84 |
| Upside / Downside | -68.02% | -66.53% | -64.97% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| HWBK | Hawthorn Bancshares, Inc. | 2.27% | $0.77 | 24.18% |
| UTMD | Utah Medical Products, Inc. | 2.27% | $1.28 | 35.35% |
| DKS | DICK'S Sporting Goods, Inc. | 2.26% | $4.52 | 38.61% |
| EML | The Eastern Company | 2.26% | $0.44 | 37.05% |
| SBCF | Seacoast Banking Corporation of Florida | 2.26% | $0.71 | 43.09% |
| WMK | Weis Markets, Inc. | 2.26% | $1.45 | 35.88% |
| 0JYA.L | Marathon Petroleum Corporation | 2.25% | $3.72 | 74.60% |
| FSBC | Five Star Bancorp | 2.25% | $0.80 | 29.79% |
| IBM | International Business Machines Corporation | 2.25% | $6.56 | 78.75% |
| 0KYZ.L | SBA Communications Corporation | 2.24% | $4.32 | 54.40% |
| BPOP | Popular, Inc. | 2.24% | $2.82 | 24.06% |
| MFIN | Medallion Financial Corp. | 2.24% | $0.23 | 12.50% |
| MS | Morgan Stanley | 2.24% | $4.07 | 40.12% |
| FXNC | First National Corporation | 2.23% | $0.55 | 86.28% |
| BAC | Bank of America Corporation | 2.22% | $1.24 | 31.97% |
| SSB | SouthState Corporation | 2.22% | $2.09 | 30.58% |
| VLGEA | Village Super Market, Inc. | 2.22% | $0.77 | 20.42% |
| WWW | Wolverine World Wide, Inc. | 2.22% | $0.41 | 37.79% |
| CCBG | Capital City Bank Group, Inc. | 2.21% | $0.93 | 26.22% |
| CG | The Carlyle Group Inc. | 2.20% | $1.34 | 76.25% |
| NHI | National Health Investors, Inc. | 2.20% | $1.69 | 54.58% |
| VNO | Vornado Realty Trust | 2.20% | $0.73 | 15.58% |
| BANC | Banc of California, Inc. | 2.19% | $0.43 | 32.44% |
| EBTC | Enterprise Bancorp, Inc. | 2.19% | $0.87 | 26.66% |
| RHP | Ryman Hospitality Properties, Inc. | 2.19% | $2.09 | 57.31% |
| CDP | COPT Defense Properties | 2.18% | $0.60 | 45.15% |
| FDS | FactSet Research Systems Inc. | 2.18% | $6.20 | 39.64% |
| ISBA | Isabella Bank Corporation | 2.18% | $1.10 | 44.52% |
| WH | Wyndham Hotels & Resorts, Inc. | 2.18% | $1.64 | 37.28% |
| EFSC | Enterprise Financial Services Corp | 2.17% | $1.17 | 22.34% |
| ETH | Grayscale Ethereum Mini Trust | 2.17% | $0.64 | 34.57% |
| SEM | Select Medical Holdings Corporation | 2.17% | $0.32 | 36.19% |
| BFST | Business First Bancshares, Inc. | 2.16% | $0.56 | 20.21% |
| CWBC | Community West Bancshares | 2.16% | $0.48 | 26.89% |
| EHTH | eHealth, Inc. | 2.16% | $0.09 | 5.60% |
| TPL | Texas Pacific Land Corporation | 2.16% | $6.42 | 31.02% |
| CBSH | Commerce Bancshares, Inc. | 2.15% | $1.12 | 26.40% |
| COLM | Columbia Sportswear Company | 2.15% | $1.20 | 35.55% |
| HTH | Hilltop Holdings Inc. | 2.15% | $0.73 | 28.46% |
| NATH | Nathan's Famous, Inc. | 2.15% | $1.98 | 35.76% |
| RCKY | Rocky Brands, Inc. | 2.15% | $0.62 | 22.50% |
| BDX | Becton, Dickinson and Company | 2.14% | $4.17 | 71.28% |
| CI | Cigna Corporation | 2.14% | $5.96 | 26.01% |
| FBIZ | First Business Financial Services, Inc. | 2.14% | $1.15 | 18.19% |
| JBSS | John B. Sanfilippo & Son, Inc. | 2.14% | $1.49 | 26.50% |
| JNPR | Juniper Networks, Inc. | 2.14% | $0.86 | 82.37% |
| POOL | Pool Corporation | 2.14% | $4.92 | 44.68% |
| CSCO | Cisco Systems, Inc. | 2.13% | $1.62 | 62.56% |
| CSTR | CapStar Financial Holdings, Inc. | 2.13% | $0.43 | 30.48% |
| HTLF | Heartland Financial USA, Inc. | 2.13% | $1.38 | 69.73% |