Definitive Analysis
| Stable Growth | $503,367.72 - $1,300,899.80 | $1,219,133.63 |
| Multi-Stage | $186,639.96 - $204,245.42 | $195,281.13 |
| Blended Fair Value | $707,207.38 | |
| Current Price | $124,700.00 | |
| Upside | 467.13% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 14.21% | 9.79% | 1,200.24 | 1,000.22 | 1,027.46 | 615.48 | 410.34 | 617.68 | 820.64 | 718.06 | 514.48 | 618.66 |
| YoY Growth | - | - | 20.00% | -2.65% | 66.94% | 49.99% | -33.57% | -24.73% | 14.29% | 39.57% | -16.84% | 31.12% |
| Dividend Yield | - | - | 1.94% | 1.98% | 2.72% | 1.85% | 1.22% | 3.50% | 2.68% | 1.83% | 1.32% | 2.09% |
| Net Income To Common (M) | 178,629.65 |
| (-) Cash Dividends Paid (M) | 71,014.11 |
| (=) Cash Retained (M) | 107,615.54 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 35,725.93 | 22,328.71 | 13,397.22 |
| Cash Retained (M) | 107,615.54 | 107,615.54 | 107,615.54 |
| (-) Cash Required (M) | -35,725.93 | -22,328.71 | -13,397.22 |
| (=) Excess Retained (M) | 71,889.61 | 85,286.84 | 94,218.32 |
| (/) Shares Outstanding (M) | 27.31 | 27.31 | 27.31 |
| (=) Excess Retained per Share | 2,632.55 | 3,123.14 | 3,450.21 |
| LTM Dividend per Share | 2,600.49 | 2,600.49 | 2,600.49 |
| (+) Excess Retained per Share | 2,632.55 | 3,123.14 | 3,450.21 |
| (=) Adjusted Dividend | 5,233.04 | 5,723.63 | 6,050.70 |
| WACC / Discount Rate | 6.60% | 6.60% | 6.60% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $503,367.72 | $1,219,133.63 | $1,300,899.80 |
| Upside / Downside | 303.66% | 877.65% | 943.22% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 178,629.65 | 190,240.58 | 202,606.22 | 215,775.62 | 229,801.04 | 244,738.10 | 252,080.25 |
| Payout Ratio | 39.75% | 49.80% | 59.85% | 69.90% | 79.95% | 90.00% | 92.50% |
| Projected Dividends (M) | 71,014.11 | 94,747.32 | 121,265.82 | 150,831.42 | 183,728.20 | 220,264.29 | 233,174.23 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.60% | 6.60% | 6.60% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 88,049.26 | 88,883.85 | 89,718.44 |
| Year 2 PV (M) | 104,726.34 | 106,721.08 | 108,734.64 |
| Year 3 PV (M) | 121,050.92 | 124,525.85 | 128,066.66 |
| Year 4 PV (M) | 137,028.48 | 142,298.20 | 147,718.49 |
| Year 5 PV (M) | 152,664.43 | 160,038.18 | 167,694.14 |
| PV of Terminal Value (M) | 4,493,244.66 | 4,710,270.06 | 4,935,601.53 |
| Equity Value (M) | 5,096,764.09 | 5,332,737.23 | 5,577,533.90 |
| Shares Outstanding (M) | 27.31 | 27.31 | 27.31 |
| Fair Value | $186,639.96 | $195,281.13 | $204,245.42 |
| Upside / Downside | 49.67% | 56.60% | 63.79% |
| 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% |