Definitive Analysis
| Stable Growth | $17,438.86 - $25,533.77 | $21,340.51 |
| Multi-Stage | $31,376.06 - $34,422.40 | $32,869.85 |
| Blended Fair Value | $27,105.18 | |
| Current Price | $122,300.00 | |
| Upside | -77.84% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -4.97% | 3.32% | 914.35 | 681.60 | 987.34 | 794.45 | 992.88 | 1,179.59 | 1,279.48 | 1,579.18 | 1,369.97 | 907.92 |
| YoY Growth | - | - | 34.15% | -30.97% | 24.28% | -19.99% | -15.83% | -7.81% | -18.98% | 15.27% | 50.89% | 37.65% |
| Dividend Yield | - | - | 0.90% | 0.53% | 0.72% | 0.50% | 0.38% | 0.70% | 0.66% | 0.50% | 0.49% | 0.23% |
| Net Income To Common (M) | 158,065.02 |
| (-) Cash Dividends Paid (M) | 92,271.01 |
| (=) Cash Retained (M) | 65,794.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 31,613.00 | 19,758.13 | 11,854.88 |
| Cash Retained (M) | 65,794.00 | 65,794.00 | 65,794.00 |
| (-) Cash Required (M) | -31,613.00 | -19,758.13 | -11,854.88 |
| (=) Excess Retained (M) | 34,181.00 | 46,035.88 | 53,939.13 |
| (/) Shares Outstanding (M) | 69.02 | 69.02 | 69.02 |
| (=) Excess Retained per Share | 495.22 | 666.98 | 781.48 |
| LTM Dividend per Share | 1,336.84 | 1,336.84 | 1,336.84 |
| (+) Excess Retained per Share | 495.22 | 666.98 | 781.48 |
| (=) Adjusted Dividend | 1,832.07 | 2,003.82 | 2,118.33 |
| WACC / Discount Rate | 8.33% | 8.33% | 8.33% |
| Growth Rate | -1.97% | -0.97% | 0.03% |
| Fair Value | $17,438.86 | $21,340.51 | $25,533.77 |
| Upside / Downside | -85.74% | -82.55% | -79.12% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 158,065.02 | 156,529.61 | 155,009.12 | 153,503.40 | 152,012.30 | 150,535.69 | 155,051.76 |
| Payout Ratio | 58.38% | 64.70% | 71.03% | 77.35% | 83.68% | 90.00% | 92.50% |
| Projected Dividends (M) | 92,271.01 | 101,275.10 | 110,095.55 | 118,735.09 | 127,196.40 | 135,482.12 | 143,422.88 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 8.33% | 8.33% | 8.33% |
| Growth Rate | -1.97% | -0.97% | 0.03% |
| Year 1 PV (M) | 92,545.95 | 93,490.02 | 94,434.09 |
| Year 2 PV (M) | 91,934.65 | 93,819.89 | 95,724.26 |
| Year 3 PV (M) | 90,603.15 | 93,404.29 | 96,262.57 |
| Year 4 PV (M) | 88,693.90 | 92,368.76 | 96,156.64 |
| Year 5 PV (M) | 86,328.79 | 90,822.79 | 95,502.02 |
| PV of Terminal Value (M) | 1,715,516.40 | 1,804,820.70 | 1,897,805.99 |
| Equity Value (M) | 2,165,622.84 | 2,268,726.44 | 2,375,885.59 |
| Shares Outstanding (M) | 69.02 | 69.02 | 69.02 |
| Fair Value | $31,376.06 | $32,869.85 | $34,422.40 |
| Upside / Downside | -74.35% | -73.12% | -71.85% |
| 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% |