Definitive Analysis
| Stable Growth | $415,334.82 - $792,442.63 | $742,634.80 |
| Multi-Stage | $124,409.82 - $136,160.95 | $130,177.44 |
| Blended Fair Value | $436,406.12 | |
| Current Price | $52,600.00 | |
| Upside | 729.67% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 20.77% | 13.93% | 1,700.78 | 1,700.78 | 1,108.82 | 728.31 | 728.49 | 662.13 | 633.72 | 662.10 | 604.74 | 530.63 |
| YoY Growth | - | - | 0.00% | 53.39% | 52.25% | -0.02% | 10.02% | 4.48% | -4.29% | 9.48% | 13.97% | 14.93% |
| Dividend Yield | - | - | 2.84% | 2.89% | 1.63% | 0.81% | 1.00% | 1.09% | 0.45% | 0.53% | 0.27% | 0.25% |
| Net Income To Common (M) | 32,281.45 |
| (-) Cash Dividends Paid (M) | 14,589.40 |
| (=) Cash Retained (M) | 17,692.05 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 6,456.29 | 4,035.18 | 2,421.11 |
| Cash Retained (M) | 17,692.05 | 17,692.05 | 17,692.05 |
| (-) Cash Required (M) | -6,456.29 | -4,035.18 | -2,421.11 |
| (=) Excess Retained (M) | 11,235.76 | 13,656.87 | 15,270.94 |
| (/) Shares Outstanding (M) | 8.10 | 8.10 | 8.10 |
| (=) Excess Retained per Share | 1,386.87 | 1,685.72 | 1,884.95 |
| LTM Dividend per Share | 1,800.83 | 1,800.83 | 1,800.83 |
| (+) Excess Retained per Share | 1,386.87 | 1,685.72 | 1,884.95 |
| (=) Adjusted Dividend | 3,187.70 | 3,486.55 | 3,685.78 |
| WACC / Discount Rate | 6.31% | 6.31% | 6.31% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $415,334.82 | $742,634.80 | $792,442.63 |
| Upside / Downside | 689.61% | 1,311.85% | 1,406.54% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 32,281.45 | 34,379.75 | 36,614.43 | 38,994.37 | 41,529.00 | 44,228.39 | 45,555.24 |
| Payout Ratio | 45.19% | 54.16% | 63.12% | 72.08% | 81.04% | 90.00% | 92.50% |
| Projected Dividends (M) | 14,589.40 | 18,618.52 | 23,109.79 | 28,106.26 | 33,654.64 | 39,805.55 | 42,138.60 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.31% | 6.31% | 6.31% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 17,349.03 | 17,513.47 | 17,677.92 |
| Year 2 PV (M) | 20,065.77 | 20,447.97 | 20,833.77 |
| Year 3 PV (M) | 22,740.12 | 23,392.91 | 24,058.07 |
| Year 4 PV (M) | 25,372.57 | 26,348.33 | 27,351.97 |
| Year 5 PV (M) | 27,963.60 | 29,314.26 | 30,716.60 |
| PV of Terminal Value (M) | 894,415.03 | 937,615.61 | 982,469.57 |
| Equity Value (M) | 1,007,906.13 | 1,054,632.55 | 1,103,107.90 |
| Shares Outstanding (M) | 8.10 | 8.10 | 8.10 |
| Fair Value | $124,409.82 | $130,177.44 | $136,160.95 |
| Upside / Downside | 136.52% | 147.49% | 158.86% |
| 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% |