Definitive Analysis
| Stable Growth | $1,015,530.04 - $1,627,560.00 | $1,525,262.07 |
| Multi-Stage | $262,663.38 - $287,718.59 | $274,959.85 |
| Blended Fair Value | $900,110.96 | |
| Current Price | $88,500.00 | |
| Upside | 917.07% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 13.25% | 7.87% | 1,736.18 | 1,895.88 | 1,103.54 | 1,013.96 | 1,024.70 | 931.90 | 828.36 | 730.08 | 732.33 | 866.94 |
| YoY Growth | - | - | -8.42% | 71.80% | 8.83% | -1.05% | 9.96% | 12.50% | 13.46% | -0.31% | -15.53% | 6.49% |
| Dividend Yield | - | - | 2.90% | 3.50% | 2.02% | 1.34% | 1.13% | 1.58% | 0.82% | 0.79% | 0.73% | 0.63% |
| Net Income To Common (M) | 178,284.83 |
| (-) Cash Dividends Paid (M) | 40,294.57 |
| (=) Cash Retained (M) | 137,990.26 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 35,656.97 | 22,285.60 | 13,371.36 |
| Cash Retained (M) | 137,990.26 | 137,990.26 | 137,990.26 |
| (-) Cash Required (M) | -35,656.97 | -22,285.60 | -13,371.36 |
| (=) Excess Retained (M) | 102,333.30 | 115,704.66 | 124,618.90 |
| (/) Shares Outstanding (M) | 21.79 | 21.79 | 21.79 |
| (=) Excess Retained per Share | 4,697.42 | 5,311.21 | 5,720.40 |
| LTM Dividend per Share | 1,849.65 | 1,849.65 | 1,849.65 |
| (+) Excess Retained per Share | 4,697.42 | 5,311.21 | 5,720.40 |
| (=) Adjusted Dividend | 6,547.07 | 7,160.85 | 7,570.05 |
| WACC / Discount Rate | 6.18% | 6.18% | 6.18% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $1,015,530.04 | $1,525,262.07 | $1,627,560.00 |
| Upside / Downside | 1,047.49% | 1,623.46% | 1,739.05% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 178,284.83 | 189,873.34 | 202,215.11 | 215,359.09 | 229,357.43 | 244,265.66 | 251,593.63 |
| Payout Ratio | 22.60% | 36.08% | 49.56% | 63.04% | 76.52% | 90.00% | 92.50% |
| Projected Dividends (M) | 40,294.57 | 68,508.17 | 100,219.30 | 135,763.43 | 175,504.87 | 219,839.09 | 232,724.11 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.18% | 6.18% | 6.18% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 63,914.86 | 64,520.69 | 65,126.52 |
| Year 2 PV (M) | 87,230.90 | 88,892.41 | 90,569.59 |
| Year 3 PV (M) | 110,245.61 | 113,410.37 | 116,635.12 |
| Year 4 PV (M) | 132,961.89 | 138,075.23 | 143,334.66 |
| Year 5 PV (M) | 155,382.63 | 162,887.66 | 170,679.94 |
| PV of Terminal Value (M) | 5,172,385.89 | 5,422,214.07 | 5,681,603.75 |
| Equity Value (M) | 5,722,121.79 | 5,990,000.43 | 6,267,949.57 |
| Shares Outstanding (M) | 21.79 | 21.79 | 21.79 |
| Fair Value | $262,663.38 | $274,959.85 | $287,718.59 |
| Upside / Downside | 196.79% | 210.69% | 225.11% |
| 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% |