Definitive Analysis
| Stable Growth | $7,105.75 - $15,399.96 | $14,432.02 |
| Multi-Stage | $2,376.38 - $2,598.34 | $2,485.33 |
| Blended Fair Value | $8,458.68 | |
| Current Price | $985.00 | |
| Upside | 758.75% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 14.87% | -18.62% | 13.00 | 80.00 | 23.50 | 13.50 | 16.50 | 6.50 | 40.00 | 10.00 | 0.00 | 56.89 |
| YoY Growth | - | - | -83.75% | 240.43% | 74.07% | -18.18% | 153.85% | -83.75% | 300.00% | 0.00% | -100.00% | -44.23% |
| Dividend Yield | - | - | 3.57% | 26.85% | 7.48% | 3.65% | 6.90% | 1.73% | 11.51% | 1.33% | 0.00% | 9.03% |
| Net Income To Common (M) | 232,306.18 |
| (-) Cash Dividends Paid (M) | 165,000.00 |
| (=) Cash Retained (M) | 67,306.18 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 46,461.24 | 29,038.27 | 17,422.96 |
| Cash Retained (M) | 67,306.18 | 67,306.18 | 67,306.18 |
| (-) Cash Required (M) | -46,461.24 | -29,038.27 | -17,422.96 |
| (=) Excess Retained (M) | 20,844.94 | 38,267.91 | 49,883.22 |
| (/) Shares Outstanding (M) | 3,000.00 | 3,000.00 | 3,000.00 |
| (=) Excess Retained per Share | 6.95 | 12.76 | 16.63 |
| LTM Dividend per Share | 55.00 | 55.00 | 55.00 |
| (+) Excess Retained per Share | 6.95 | 12.76 | 16.63 |
| (=) Adjusted Dividend | 61.95 | 67.76 | 71.63 |
| WACC / Discount Rate | 6.42% | 6.42% | 6.42% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $7,105.75 | $14,432.02 | $15,399.96 |
| Upside / Downside | 621.40% | 1,365.18% | 1,463.45% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 232,306.18 | 247,406.08 | 263,487.48 | 280,614.16 | 298,854.08 | 318,279.60 | 327,827.99 |
| Payout Ratio | 71.03% | 74.82% | 78.62% | 82.41% | 86.21% | 90.00% | 92.50% |
| Projected Dividends (M) | 165,000.00 | 185,113.09 | 207,143.77 | 231,256.32 | 257,628.33 | 286,451.64 | 303,240.89 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.42% | 6.42% | 6.42% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 172,312.88 | 173,946.18 | 175,579.47 |
| Year 2 PV (M) | 179,487.03 | 182,905.75 | 186,356.73 |
| Year 3 PV (M) | 186,524.30 | 191,878.74 | 197,334.68 |
| Year 4 PV (M) | 193,426.52 | 200,865.15 | 208,516.31 |
| Year 5 PV (M) | 200,195.49 | 209,865.01 | 219,904.60 |
| PV of Terminal Value (M) | 6,197,203.51 | 6,496,530.75 | 6,807,313.96 |
| Equity Value (M) | 7,129,149.72 | 7,455,991.58 | 7,795,005.75 |
| Shares Outstanding (M) | 3,000.00 | 3,000.00 | 3,000.00 |
| Fair Value | $2,376.38 | $2,485.33 | $2,598.34 |
| Upside / Downside | 141.26% | 152.32% | 163.79% |
| 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% |