Definitive Analysis
| Stable Growth | $50,059.18 - $102,005.65 | $70,050.78 |
| Multi-Stage | $75,981.28 - $83,271.87 | $79,557.79 |
| Blended Fair Value | $74,804.28 | |
| Current Price | $60,100.00 | |
| Upside | 24.47% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 3.81% | 3.57% | 2,158.00 | 1,305.00 | 1,199.00 | 1,146.00 | 1,920.00 | 1,790.00 | 1,470.00 | 680.00 | 1,690.00 | 1,670.00 |
| YoY Growth | - | - | 65.36% | 8.84% | 4.62% | -40.31% | 7.26% | 21.77% | 116.18% | -59.76% | 1.20% | 9.87% |
| Dividend Yield | - | - | 5.16% | 3.60% | 3.17% | 2.74% | 6.10% | 6.16% | 4.21% | 1.49% | 2.71% | 2.61% |
| Net Income To Common (M) | 131,439.21 |
| (-) Cash Dividends Paid (M) | 111,105.00 |
| (=) Cash Retained (M) | 20,334.21 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 26,287.84 | 16,429.90 | 9,857.94 |
| Cash Retained (M) | 20,334.21 | 20,334.21 | 20,334.21 |
| (-) Cash Required (M) | -26,287.84 | -16,429.90 | -9,857.94 |
| (=) Excess Retained (M) | -5,953.63 | 3,904.31 | 10,476.27 |
| (/) Shares Outstanding (M) | 45.00 | 45.00 | 45.00 |
| (=) Excess Retained per Share | -132.30 | 86.76 | 232.81 |
| LTM Dividend per Share | 2,469.00 | 2,469.00 | 2,469.00 |
| (+) Excess Retained per Share | -132.30 | 86.76 | 232.81 |
| (=) Adjusted Dividend | 2,336.70 | 2,555.76 | 2,701.81 |
| WACC / Discount Rate | 6.42% | 6.42% | 6.42% |
| Growth Rate | 1.67% | 2.67% | 3.67% |
| Fair Value | $50,059.18 | $70,050.78 | $102,005.65 |
| Upside / Downside | -16.71% | 16.56% | 69.73% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 131,439.21 | 134,953.01 | 138,560.75 | 142,264.94 | 146,068.15 | 149,973.03 | 154,472.22 |
| Payout Ratio | 84.53% | 85.62% | 86.72% | 87.81% | 88.91% | 90.00% | 92.50% |
| Projected Dividends (M) | 111,105.00 | 115,551.70 | 120,156.76 | 124,925.44 | 129,863.22 | 134,975.73 | 142,886.81 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.42% | 6.42% | 6.42% |
| Growth Rate | 1.67% | 2.67% | 3.67% |
| Year 1 PV (M) | 107,523.98 | 108,581.52 | 109,639.07 |
| Year 2 PV (M) | 104,041.39 | 106,098.03 | 108,174.81 |
| Year 3 PV (M) | 100,655.57 | 103,654.85 | 106,713.12 |
| Year 4 PV (M) | 97,364.82 | 101,252.20 | 105,254.84 |
| Year 5 PV (M) | 94,167.39 | 98,890.26 | 103,800.76 |
| PV of Terminal Value (M) | 2,915,404.36 | 3,061,623.61 | 3,213,651.67 |
| Equity Value (M) | 3,419,157.51 | 3,580,100.48 | 3,747,234.27 |
| Shares Outstanding (M) | 45.00 | 45.00 | 45.00 |
| Fair Value | $75,981.28 | $79,557.79 | $83,271.87 |
| Upside / Downside | 26.42% | 32.38% | 38.56% |
| 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% |