Definitive Analysis
| Stable Growth | $5,439.19 - $15,632.47 | $8,519.61 |
| Multi-Stage | $5,770.81 - $6,329.99 | $6,045.14 |
| Blended Fair Value | $7,282.38 | |
| Current Price | $2,560.00 | |
| Upside | 184.47% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 3.37% | 4.87% | 62.94 | 64.01 | 60.44 | 60.47 | 28.47 | 53.34 | 53.39 | 49.41 | 37.58 | 37.31 |
| YoY Growth | - | - | -1.68% | 5.92% | -0.05% | 112.40% | -46.62% | -0.11% | 8.06% | 31.48% | 0.72% | -4.66% |
| Dividend Yield | - | - | 3.41% | 3.64% | 4.10% | 4.32% | 1.80% | 5.10% | 4.20% | 2.94% | 1.96% | 2.71% |
| Net Income To Common (M) | 169,328.00 |
| (-) Cash Dividends Paid (M) | 46,176.00 |
| (=) Cash Retained (M) | 123,152.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 33,865.60 | 21,166.00 | 12,699.60 |
| Cash Retained (M) | 123,152.00 | 123,152.00 | 123,152.00 |
| (-) Cash Required (M) | -33,865.60 | -21,166.00 | -12,699.60 |
| (=) Excess Retained (M) | 89,286.40 | 101,986.00 | 110,452.40 |
| (/) Shares Outstanding (M) | 757.68 | 757.68 | 757.68 |
| (=) Excess Retained per Share | 117.84 | 134.60 | 145.78 |
| LTM Dividend per Share | 60.94 | 60.94 | 60.94 |
| (+) Excess Retained per Share | 117.84 | 134.60 | 145.78 |
| (=) Adjusted Dividend | 178.79 | 195.55 | 206.72 |
| WACC / Discount Rate | 6.54% | 6.54% | 6.54% |
| Growth Rate | 3.15% | 4.15% | 5.15% |
| Fair Value | $5,439.19 | $8,519.61 | $15,632.47 |
| Upside / Downside | 112.47% | 232.80% | 510.64% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 169,328.00 | 176,350.35 | 183,663.94 | 191,280.83 | 199,213.61 | 207,475.37 | 213,699.63 |
| Payout Ratio | 27.27% | 39.82% | 52.36% | 64.91% | 77.45% | 90.00% | 92.50% |
| Projected Dividends (M) | 46,176.00 | 70,215.87 | 96,170.28 | 124,156.67 | 154,298.97 | 186,727.83 | 197,672.16 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.54% | 6.54% | 6.54% |
| Growth Rate | 3.15% | 4.15% | 5.15% |
| Year 1 PV (M) | 65,274.27 | 65,907.10 | 66,539.93 |
| Year 2 PV (M) | 83,110.21 | 84,729.51 | 86,364.43 |
| Year 3 PV (M) | 99,744.82 | 102,674.08 | 105,660.14 |
| Year 4 PV (M) | 115,236.51 | 119,770.73 | 124,437.47 |
| Year 5 PV (M) | 129,641.15 | 136,048.47 | 142,706.66 |
| PV of Terminal Value (M) | 3,879,408.50 | 4,071,142.38 | 4,270,383.34 |
| Equity Value (M) | 4,372,415.47 | 4,580,272.27 | 4,796,091.96 |
| Shares Outstanding (M) | 757.68 | 757.68 | 757.68 |
| Fair Value | $5,770.81 | $6,045.14 | $6,329.99 |
| Upside / Downside | 125.42% | 136.14% | 147.27% |
| 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% |