Definitive Analysis
| Stable Growth | $15,387.13 - $32,866.85 | $21,901.43 |
| Multi-Stage | $21,852.20 - $24,011.51 | $22,911.24 |
| Blended Fair Value | $22,406.34 | |
| Current Price | $7,859.00 | |
| Upside | 185.10% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 3.74% | 2.82% | 125.33 | 104.48 | 104.30 | 105.10 | 104.56 | 104.30 | 103.80 | 102.99 | 102.69 | 91.54 |
| YoY Growth | - | - | 19.96% | 0.17% | -0.76% | 0.52% | 0.24% | 0.48% | 0.79% | 0.30% | 12.17% | -3.54% |
| Dividend Yield | - | - | 1.62% | 1.65% | 2.48% | 2.48% | 2.23% | 2.47% | 2.38% | 1.93% | 2.04% | 2.24% |
| Net Income To Common (M) | 449,106.00 |
| (-) Cash Dividends Paid (M) | 70,975.00 |
| (=) Cash Retained (M) | 378,131.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 89,821.20 | 56,138.25 | 33,682.95 |
| Cash Retained (M) | 378,131.00 | 378,131.00 | 378,131.00 |
| (-) Cash Required (M) | -89,821.20 | -56,138.25 | -33,682.95 |
| (=) Excess Retained (M) | 288,309.80 | 321,992.75 | 344,448.05 |
| (/) Shares Outstanding (M) | 532.68 | 532.68 | 532.68 |
| (=) Excess Retained per Share | 541.24 | 604.47 | 646.63 |
| LTM Dividend per Share | 133.24 | 133.24 | 133.24 |
| (+) Excess Retained per Share | 541.24 | 604.47 | 646.63 |
| (=) Adjusted Dividend | 674.48 | 737.71 | 779.87 |
| WACC / Discount Rate | 6.30% | 6.30% | 6.30% |
| Growth Rate | 1.83% | 2.83% | 3.83% |
| Fair Value | $15,387.13 | $21,901.43 | $32,866.85 |
| Upside / Downside | 95.79% | 178.68% | 318.21% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 449,106.00 | 461,830.50 | 474,915.53 | 488,371.29 | 502,208.30 | 516,437.34 | 531,930.46 |
| Payout Ratio | 15.80% | 30.64% | 45.48% | 60.32% | 75.16% | 90.00% | 92.50% |
| Projected Dividends (M) | 70,975.00 | 141,518.24 | 216,001.89 | 294,592.63 | 377,463.39 | 464,793.61 | 492,035.68 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.30% | 6.30% | 6.30% |
| Growth Rate | 1.83% | 2.83% | 3.83% |
| Year 1 PV (M) | 131,840.00 | 133,134.66 | 134,429.33 |
| Year 2 PV (M) | 187,467.99 | 191,167.92 | 194,904.02 |
| Year 3 PV (M) | 238,191.47 | 245,277.71 | 252,503.11 |
| Year 4 PV (M) | 284,324.28 | 295,658.09 | 307,327.42 |
| Year 5 PV (M) | 326,162.51 | 342,494.67 | 359,474.62 |
| PV of Terminal Value (M) | 10,472,326.72 | 10,996,714.74 | 11,541,901.94 |
| Equity Value (M) | 11,640,312.96 | 12,204,447.80 | 12,790,540.43 |
| Shares Outstanding (M) | 532.68 | 532.68 | 532.68 |
| Fair Value | $21,852.20 | $22,911.24 | $24,011.51 |
| Upside / Downside | 178.05% | 191.53% | 205.53% |
| 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% |