Definitive Analysis
| Stable Growth | $2,217.80 - $8,455.97 | $6,410.41 |
| Multi-Stage | $1,066.77 - $1,166.01 | $1,115.48 |
| Blended Fair Value | $3,762.94 | |
| Current Price | $472.00 | |
| Upside | 697.23% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 4.27% | 5.80% | 23.90 | 23.21 | 21.57 | 20.01 | 19.23 | 19.39 | 18.43 | 17.49 | 15.55 | 16.53 |
| YoY Growth | - | - | 2.99% | 7.62% | 7.76% | 4.08% | -0.85% | 5.25% | 5.34% | 12.49% | -5.90% | 21.43% |
| Dividend Yield | - | - | 5.06% | 4.52% | 3.94% | 4.15% | 4.17% | 5.51% | 4.32% | 3.00% | 2.81% | 3.55% |
| Net Income To Common (M) | 5,146.00 |
| (-) Cash Dividends Paid (M) | 2,904.00 |
| (=) Cash Retained (M) | 2,242.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 1,029.20 | 643.25 | 385.95 |
| Cash Retained (M) | 2,242.00 | 2,242.00 | 2,242.00 |
| (-) Cash Required (M) | -1,029.20 | -643.25 | -385.95 |
| (=) Excess Retained (M) | 1,212.80 | 1,598.75 | 1,856.05 |
| (/) Shares Outstanding (M) | 121.03 | 121.03 | 121.03 |
| (=) Excess Retained per Share | 10.02 | 13.21 | 15.34 |
| LTM Dividend per Share | 23.99 | 23.99 | 23.99 |
| (+) Excess Retained per Share | 10.02 | 13.21 | 15.34 |
| (=) Adjusted Dividend | 34.02 | 37.20 | 39.33 |
| WACC / Discount Rate | 7.12% | 7.12% | 7.12% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $2,217.80 | $6,410.41 | $8,455.97 |
| Upside / Downside | 369.87% | 1,258.14% | 1,691.52% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 5,146.00 | 5,480.49 | 5,836.72 | 6,216.11 | 6,620.16 | 7,050.47 | 7,261.98 |
| Payout Ratio | 56.43% | 63.15% | 69.86% | 76.57% | 83.29% | 90.00% | 92.50% |
| Projected Dividends (M) | 2,904.00 | 3,460.70 | 4,077.49 | 4,759.85 | 5,513.69 | 6,345.42 | 6,717.33 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 7.12% | 7.12% | 7.12% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 3,200.39 | 3,230.73 | 3,261.07 |
| Year 2 PV (M) | 3,487.17 | 3,553.59 | 3,620.64 |
| Year 3 PV (M) | 3,764.55 | 3,872.62 | 3,982.74 |
| Year 4 PV (M) | 4,032.76 | 4,187.85 | 4,347.37 |
| Year 5 PV (M) | 4,292.01 | 4,499.31 | 4,714.55 |
| PV of Terminal Value (M) | 110,331.73 | 115,660.79 | 121,193.81 |
| Equity Value (M) | 129,108.61 | 135,004.90 | 141,120.17 |
| Shares Outstanding (M) | 121.03 | 121.03 | 121.03 |
| Fair Value | $1,066.77 | $1,115.48 | $1,166.01 |
| Upside / Downside | 126.01% | 136.33% | 147.04% |
| 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% |