Definitive Analysis
| Stable Growth | $44,003.88 - $51,844.02 | $48,585.44 |
| Multi-Stage | $96,330.28 - $105,765.53 | $100,959.60 |
| Blended Fair Value | $74,772.52 | |
| Current Price | $4,772.00 | |
| Upside | 1,466.90% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 18.56% | 17.00% | 103.34 | 106.63 | 98.62 | 60.82 | 46.15 | 44.12 | 37.68 | 26.91 | 24.73 | 22.57 |
| YoY Growth | - | - | -3.09% | 8.13% | 62.15% | 31.79% | 4.59% | 17.09% | 40.06% | 8.81% | 9.54% | 5.04% |
| Dividend Yield | - | - | 2.17% | 1.71% | 2.07% | 1.99% | 1.24% | 1.75% | 1.83% | 1.36% | 1.21% | 1.89% |
| Net Income To Common (M) | 516,429.00 |
| (-) Cash Dividends Paid (M) | 103,800.00 |
| (=) Cash Retained (M) | 412,629.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 103,285.80 | 64,553.63 | 38,732.18 |
| Cash Retained (M) | 412,629.00 | 412,629.00 | 412,629.00 |
| (-) Cash Required (M) | -103,285.80 | -64,553.63 | -38,732.18 |
| (=) Excess Retained (M) | 309,343.20 | 348,075.38 | 373,896.83 |
| (/) Shares Outstanding (M) | 1,981.03 | 1,981.03 | 1,981.03 |
| (=) Excess Retained per Share | 156.15 | 175.70 | 188.74 |
| LTM Dividend per Share | 52.40 | 52.40 | 52.40 |
| (+) Excess Retained per Share | 156.15 | 175.70 | 188.74 |
| (=) Adjusted Dividend | 208.55 | 228.10 | 241.13 |
| WACC / Discount Rate | -19.19% | -19.19% | -19.19% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $44,003.88 | $48,585.44 | $51,844.02 |
| Upside / Downside | 822.13% | 918.14% | 986.42% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 516,429.00 | 549,996.89 | 585,746.68 | 623,820.22 | 664,368.53 | 707,552.49 | 728,779.06 |
| Payout Ratio | 20.10% | 34.08% | 48.06% | 62.04% | 76.02% | 90.00% | 92.50% |
| Projected Dividends (M) | 103,800.00 | 187,437.04 | 281,508.34 | 387,016.99 | 505,052.38 | 636,797.24 | 674,120.63 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | -19.19% | -19.19% | -19.19% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 229,759.84 | 231,937.66 | 234,115.48 |
| Year 2 PV (M) | 422,988.62 | 431,045.37 | 439,178.12 |
| Year 3 PV (M) | 712,830.32 | 733,293.11 | 754,143.82 |
| Year 4 PV (M) | 1,140,279.38 | 1,184,131.31 | 1,229,236.06 |
| Year 5 PV (M) | 1,762,360.42 | 1,847,483.08 | 1,935,863.60 |
| PV of Terminal Value (M) | 186,565,431.87 | 195,576,611.99 | 204,932,671.18 |
| Equity Value (M) | 190,833,650.46 | 200,004,502.53 | 209,525,208.26 |
| Shares Outstanding (M) | 1,981.03 | 1,981.03 | 1,981.03 |
| Fair Value | $96,330.28 | $100,959.60 | $105,765.53 |
| Upside / Downside | 1,918.66% | 2,015.67% | 2,116.38% |
| 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% |