Definitive Analysis
| Stable Growth | $9,199.57 - $25,176.54 | $23,594.11 |
| Multi-Stage | $3,515.26 - $3,848.29 | $3,678.71 |
| Blended Fair Value | $13,636.41 | |
| Current Price | $2,618.50 | |
| Upside | 420.77% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 38.19% | 19.76% | 34.52 | 31.98 | 27.58 | 21.59 | 8.63 | 6.85 | 6.85 | 6.85 | 6.34 | 5.69 |
| YoY Growth | - | - | 7.95% | 15.94% | 27.76% | 150.20% | 25.98% | 0.02% | 0.01% | 8.07% | 11.38% | 0.01% |
| Dividend Yield | - | - | 1.21% | 1.35% | 1.02% | 0.91% | 0.50% | 0.75% | 1.36% | 1.23% | 1.24% | 1.09% |
| Net Income To Common (M) | 22,492.00 |
| (-) Cash Dividends Paid (M) | 6,192.00 |
| (=) Cash Retained (M) | 16,300.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 4,498.40 | 2,811.50 | 1,686.90 |
| Cash Retained (M) | 16,300.00 | 16,300.00 | 16,300.00 |
| (-) Cash Required (M) | -4,498.40 | -2,811.50 | -1,686.90 |
| (=) Excess Retained (M) | 11,801.60 | 13,488.50 | 14,613.10 |
| (/) Shares Outstanding (M) | 177.67 | 177.67 | 177.67 |
| (=) Excess Retained per Share | 66.42 | 75.92 | 82.25 |
| LTM Dividend per Share | 34.85 | 34.85 | 34.85 |
| (+) Excess Retained per Share | 66.42 | 75.92 | 82.25 |
| (=) Adjusted Dividend | 101.28 | 110.77 | 117.10 |
| WACC / Discount Rate | 6.66% | 6.66% | 6.66% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $9,199.57 | $23,594.11 | $25,176.54 |
| Upside / Downside | 251.33% | 801.05% | 861.49% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 22,492.00 | 23,953.98 | 25,510.99 | 27,169.20 | 28,935.20 | 30,815.99 | 31,740.47 |
| Payout Ratio | 27.53% | 40.02% | 52.52% | 65.01% | 77.51% | 90.00% | 92.50% |
| Projected Dividends (M) | 6,192.00 | 9,587.30 | 13,397.83 | 17,663.22 | 22,426.50 | 27,734.39 | 29,359.93 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.66% | 6.66% | 6.66% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 8,904.14 | 8,988.54 | 9,072.94 |
| Year 2 PV (M) | 11,556.47 | 11,776.59 | 11,998.79 |
| Year 3 PV (M) | 14,150.00 | 14,556.19 | 14,970.09 |
| Year 4 PV (M) | 16,685.66 | 17,327.35 | 17,987.36 |
| Year 5 PV (M) | 19,164.43 | 20,090.08 | 21,051.16 |
| PV of Terminal Value (M) | 554,092.75 | 580,855.63 | 608,642.80 |
| Equity Value (M) | 624,553.45 | 653,594.38 | 683,723.13 |
| Shares Outstanding (M) | 177.67 | 177.67 | 177.67 |
| Fair Value | $3,515.26 | $3,678.71 | $3,848.29 |
| Upside / Downside | 34.25% | 40.49% | 46.97% |
| 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% |