Definitive Analysis
| Stable Growth | $14,387.37 - $56,913.05 | $24,479.74 |
| Multi-Stage | $8,928.55 - $9,764.42 | $9,338.86 |
| Blended Fair Value | $16,909.30 | |
| Current Price | $60,000.00 | |
| Upside | -71.82% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 33.50% | 0.00% | 98.94 | 124.20 | 52.32 | 137.17 | 23.70 | 23.33 | 27.41 | 36.41 | 25.80 | 26.40 |
| YoY Growth | - | - | -20.34% | 137.39% | -61.86% | 478.86% | 1.56% | -14.87% | -24.72% | 41.12% | -2.27% | 0.00% |
| Dividend Yield | - | - | 0.25% | 0.23% | 0.09% | 0.13% | 0.02% | 0.08% | 0.13% | 0.14% | 0.16% | 0.13% |
| Net Income To Common (M) | 213,360.13 |
| (-) Cash Dividends Paid (M) | 38,944.32 |
| (=) Cash Retained (M) | 174,415.81 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 42,672.03 | 26,670.02 | 16,002.01 |
| Cash Retained (M) | 174,415.81 | 174,415.81 | 174,415.81 |
| (-) Cash Required (M) | -42,672.03 | -26,670.02 | -16,002.01 |
| (=) Excess Retained (M) | 131,743.79 | 147,745.80 | 158,413.80 |
| (/) Shares Outstanding (M) | 439.42 | 439.42 | 439.42 |
| (=) Excess Retained per Share | 299.81 | 336.23 | 360.50 |
| LTM Dividend per Share | 88.63 | 88.63 | 88.63 |
| (+) Excess Retained per Share | 299.81 | 336.23 | 360.50 |
| (=) Adjusted Dividend | 388.44 | 424.85 | 449.13 |
| WACC / Discount Rate | 8.35% | 8.35% | 8.35% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $14,387.37 | $24,479.74 | $56,913.05 |
| Upside / Downside | -76.02% | -59.20% | -5.14% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 213,360.13 | 227,228.54 | 241,998.39 | 257,728.29 | 274,480.63 | 292,321.87 | 301,091.52 |
| Payout Ratio | 18.25% | 32.60% | 46.95% | 61.30% | 75.65% | 90.00% | 92.50% |
| Projected Dividends (M) | 38,944.32 | 74,081.69 | 113,622.39 | 157,990.38 | 207,646.16 | 263,089.68 | 278,509.66 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 8.35% | 8.35% | 8.35% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 67,731.63 | 68,373.63 | 69,015.64 |
| Year 2 PV (M) | 94,978.46 | 96,787.53 | 98,613.67 |
| Year 3 PV (M) | 120,745.92 | 124,212.10 | 127,743.99 |
| Year 4 PV (M) | 145,092.95 | 150,672.81 | 156,412.09 |
| Year 5 PV (M) | 168,076.43 | 176,194.58 | 184,623.44 |
| PV of Terminal Value (M) | 3,326,782.67 | 3,487,467.52 | 3,654,302.15 |
| Equity Value (M) | 3,923,408.05 | 4,103,708.17 | 4,290,710.98 |
| Shares Outstanding (M) | 439.42 | 439.42 | 439.42 |
| Fair Value | $8,928.55 | $9,338.86 | $9,764.42 |
| Upside / Downside | -85.12% | -84.44% | -83.73% |
| 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% |