Definitive Analysis
| Stable Growth | $40,456.79 - $91,147.19 | $58,665.35 |
| Multi-Stage | $41,703.03 - $45,749.65 | $43,688.35 |
| Blended Fair Value | $51,176.85 | |
| Current Price | $71,300.00 | |
| Upside | -28.22% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 17.84% | 4.51% | 95.05 | 95.05 | 0.00 | 0.00 | 35.86 | 41.83 | 41.44 | 59.77 | 53.89 | 47.90 |
| YoY Growth | - | - | 0.00% | 0.00% | 0.00% | -100.00% | -14.29% | 0.95% | -30.66% | 10.91% | 12.50% | -21.63% |
| Dividend Yield | - | - | 0.27% | 0.24% | 0.00% | 0.00% | 1.23% | 1.76% | 0.88% | 1.85% | 1.36% | 1.02% |
| Net Income To Common (M) | 136,783.79 |
| (-) Cash Dividends Paid (M) | 9,486.96 |
| (=) Cash Retained (M) | 127,296.83 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 27,356.76 | 17,097.97 | 10,258.78 |
| Cash Retained (M) | 127,296.83 | 127,296.83 | 127,296.83 |
| (-) Cash Required (M) | -27,356.76 | -17,097.97 | -10,258.78 |
| (=) Excess Retained (M) | 99,940.07 | 110,198.86 | 117,038.05 |
| (/) Shares Outstanding (M) | 66.54 | 66.54 | 66.54 |
| (=) Excess Retained per Share | 1,501.92 | 1,656.09 | 1,758.87 |
| LTM Dividend per Share | 142.57 | 142.57 | 142.57 |
| (+) Excess Retained per Share | 1,501.92 | 1,656.09 | 1,758.87 |
| (=) Adjusted Dividend | 1,644.49 | 1,798.66 | 1,901.45 |
| WACC / Discount Rate | 7.38% | 7.38% | 7.38% |
| Growth Rate | 3.19% | 4.19% | 5.19% |
| Fair Value | $40,456.79 | $58,665.35 | $91,147.19 |
| Upside / Downside | -43.26% | -17.72% | 27.84% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 136,783.79 | 142,509.12 | 148,474.09 | 154,688.74 | 161,163.51 | 167,909.30 | 172,946.58 |
| Payout Ratio | 6.94% | 23.55% | 40.16% | 56.77% | 73.39% | 90.00% | 92.50% |
| Projected Dividends (M) | 9,486.96 | 33,558.89 | 59,629.34 | 87,823.44 | 118,273.30 | 151,118.37 | 159,975.58 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 7.38% | 7.38% | 7.38% |
| Growth Rate | 3.19% | 4.19% | 5.19% |
| Year 1 PV (M) | 30,952.49 | 31,252.46 | 31,552.43 |
| Year 2 PV (M) | 50,726.64 | 51,714.62 | 52,712.12 |
| Year 3 PV (M) | 68,908.80 | 70,931.71 | 72,993.84 |
| Year 4 PV (M) | 85,593.15 | 88,959.72 | 92,424.64 |
| Year 5 PV (M) | 100,868.97 | 105,852.37 | 111,030.82 |
| PV of Terminal Value (M) | 2,437,932.07 | 2,558,377.35 | 2,683,536.72 |
| Equity Value (M) | 2,774,982.12 | 2,907,088.23 | 3,044,250.57 |
| Shares Outstanding (M) | 66.54 | 66.54 | 66.54 |
| Fair Value | $41,703.03 | $43,688.35 | $45,749.65 |
| Upside / Downside | -41.51% | -38.73% | -35.83% |
| 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% |