Definitive Analysis
| Stable Growth | $5,566.09 - $12,214.23 | $11,446.53 |
| Multi-Stage | $1,839.76 - $2,013.69 | $1,925.13 |
| Blended Fair Value | $6,685.83 | |
| Current Price | $600.00 | |
| Upside | 1,014.30% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 33.24% | 24.82% | 21.00 | 14.50 | 10.50 | 7.40 | 6.60 | 5.00 | 2.00 | 1.06 | 1.03 | 0.91 |
| YoY Growth | - | - | 44.83% | 38.10% | 41.89% | 12.12% | 32.00% | 150.00% | 87.88% | 2.86% | 13.14% | -60.00% |
| Dividend Yield | - | - | 3.85% | 2.40% | 1.81% | 1.09% | 2.04% | 2.21% | 0.95% | 0.67% | 0.84% | 0.69% |
| Net Income To Common (M) | 754,005.00 |
| (-) Cash Dividends Paid (M) | 294,645.00 |
| (=) Cash Retained (M) | 459,360.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 150,801.00 | 94,250.63 | 56,550.38 |
| Cash Retained (M) | 459,360.00 | 459,360.00 | 459,360.00 |
| (-) Cash Required (M) | -150,801.00 | -94,250.63 | -56,550.38 |
| (=) Excess Retained (M) | 308,559.00 | 365,109.38 | 402,809.63 |
| (/) Shares Outstanding (M) | 12,276.89 | 12,276.89 | 12,276.89 |
| (=) Excess Retained per Share | 25.13 | 29.74 | 32.81 |
| LTM Dividend per Share | 24.00 | 24.00 | 24.00 |
| (+) Excess Retained per Share | 25.13 | 29.74 | 32.81 |
| (=) Adjusted Dividend | 49.13 | 53.74 | 56.81 |
| WACC / Discount Rate | 6.43% | 6.43% | 6.43% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $5,566.09 | $11,446.53 | $12,214.23 |
| Upside / Downside | 827.68% | 1,807.75% | 1,935.71% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 754,005.00 | 803,015.33 | 855,211.32 | 910,800.06 | 970,002.06 | 1,033,052.19 | 1,064,043.76 |
| Payout Ratio | 39.08% | 49.26% | 59.45% | 69.63% | 79.82% | 90.00% | 92.50% |
| Projected Dividends (M) | 294,645.00 | 395,580.30 | 508,392.31 | 634,198.56 | 774,211.66 | 929,746.98 | 984,240.48 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.43% | 6.43% | 6.43% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 368,186.82 | 371,676.74 | 375,166.66 |
| Year 2 PV (M) | 440,419.10 | 448,807.84 | 457,275.73 |
| Year 3 PV (M) | 511,359.11 | 526,038.40 | 540,995.95 |
| Year 4 PV (M) | 581,023.96 | 603,368.50 | 626,351.41 |
| Year 5 PV (M) | 649,430.52 | 680,798.25 | 713,366.51 |
| PV of Terminal Value (M) | 20,036,114.68 | 21,003,866.51 | 22,008,656.48 |
| Equity Value (M) | 22,586,534.18 | 23,634,556.24 | 24,721,812.74 |
| Shares Outstanding (M) | 12,276.89 | 12,276.89 | 12,276.89 |
| Fair Value | $1,839.76 | $1,925.13 | $2,013.69 |
| Upside / Downside | 206.63% | 220.85% | 235.61% |
| 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% |