Definitive Analysis
| Stable Growth | $115.59 - $417.03 | $367.90 |
| Multi-Stage | $52.87 - $57.85 | $55.31 |
| Blended Fair Value | $211.61 | |
| Current Price | $11.34 | |
| Upside | 1,766.01% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 45.02% | 30.35% | 1.05 | 0.41 | 0.35 | 0.31 | 0.29 | 0.16 | 0.16 | 0.17 | 0.11 | 0.10 |
| YoY Growth | - | - | 157.47% | 15.20% | 14.70% | 7.06% | 76.10% | 4.83% | -10.54% | 63.86% | 10.11% | 30.53% |
| Dividend Yield | - | - | 9.32% | 3.83% | 2.82% | 2.01% | 1.31% | 1.28% | 1.18% | 1.60% | 1.16% | 1.09% |
| Net Income To Common (M) | 43,118.00 |
| (-) Cash Dividends Paid (M) | 14,648.00 |
| (=) Cash Retained (M) | 28,470.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 8,623.60 | 5,389.75 | 3,233.85 |
| Cash Retained (M) | 28,470.00 | 28,470.00 | 28,470.00 |
| (-) Cash Required (M) | -8,623.60 | -5,389.75 | -3,233.85 |
| (=) Excess Retained (M) | 19,846.40 | 23,080.25 | 25,236.15 |
| (/) Shares Outstanding (M) | 20,562.20 | 20,562.20 | 20,562.20 |
| (=) Excess Retained per Share | 0.97 | 1.12 | 1.23 |
| LTM Dividend per Share | 0.71 | 0.71 | 0.71 |
| (+) Excess Retained per Share | 0.97 | 1.12 | 1.23 |
| (=) Adjusted Dividend | 1.68 | 1.83 | 1.94 |
| WACC / Discount Rate | 7.03% | 7.03% | 7.03% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $115.59 | $367.90 | $417.03 |
| Upside / Downside | 919.29% | 3,144.24% | 3,577.53% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 43,118.00 | 45,920.67 | 48,905.51 | 52,084.37 | 55,469.86 | 59,075.40 | 60,847.66 |
| Payout Ratio | 33.97% | 45.18% | 56.38% | 67.59% | 78.79% | 90.00% | 92.50% |
| Projected Dividends (M) | 14,648.00 | 20,745.82 | 27,574.46 | 35,203.18 | 43,707.13 | 53,167.86 | 56,284.08 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 7.03% | 7.03% | 7.03% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 19,200.97 | 19,382.97 | 19,564.97 |
| Year 2 PV (M) | 23,620.68 | 24,070.58 | 24,524.74 |
| Year 3 PV (M) | 27,910.00 | 28,711.19 | 29,527.58 |
| Year 4 PV (M) | 32,071.76 | 33,305.15 | 34,573.78 |
| Year 5 PV (M) | 36,108.74 | 37,852.81 | 39,663.62 |
| PV of Terminal Value (M) | 948,242.43 | 994,042.89 | 1,041,596.25 |
| Equity Value (M) | 1,087,154.58 | 1,137,365.60 | 1,189,450.93 |
| Shares Outstanding (M) | 20,562.20 | 20,562.20 | 20,562.20 |
| Fair Value | $52.87 | $55.31 | $57.85 |
| Upside / Downside | 366.24% | 387.77% | 410.11% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| HBCP | Home Bancorp, Inc. | 1.92% | $1.10 | 19.54% |
| SLM | SLM Corporation | 1.92% | $0.53 | 17.47% |
| UVE | Universal Insurance Holdings, Inc. | 1.92% | $0.61 | 14.30% |
| WAL | Western Alliance Bancorporation | 1.92% | $1.64 | 20.05% |
| 0JZ1.L | Masco Corporation | 1.91% | $1.23 | 31.44% |
| 0L8B.L | Southern Copper Corporation | 1.91% | $2.80 | 60.30% |
| BKR | Baker Hughes Company | 1.91% | $0.90 | 30.82% |
| BPAC | Bullpen Parlay Acquisition Company | 1.91% | $0.20 | 36.09% |
| ELV | Elevance Health Inc. | 1.91% | $6.75 | 27.56% |
| NGVC | Natural Grocers by Vitamin Cottage, Inc. | 1.91% | $0.47 | 23.70% |
| SYBT | Stock Yards Bancorp, Inc. | 1.91% | $1.25 | 27.22% |
| 0JVQ.L | Lowe's Companies, Inc. | 1.90% | $4.67 | 38.55% |
| ATERX | AB Sustainable Global Thematic Fund Class R | 1.90% | $2.84 | 36.57% |
| BLL | Ball Corporation | 1.90% | $1.32 | 9.47% |
| EAI | Entergy Arkansas, Inc. 1M BD 4.875%66 | 1.90% | $0.40 | 9.71% |
| MMC | Marsh & McLennan Companies, Inc. | 1.90% | $3.47 | 41.48% |
| THO | Thor Industries, Inc. | 1.90% | $2.00 | 37.63% |
| TRGP | Targa Resources Corp. | 1.90% | $3.55 | 46.50% |
| TTC | The Toro Company | 1.90% | $1.52 | 45.26% |
| 0K8M.L | Norfolk Southern Corporation | 1.89% | $5.42 | 41.12% |
| FDX | FedEx Corporation | 1.89% | $5.54 | 32.63% |
| ALL | The Allstate Corporation | 1.87% | $3.81 | 12.13% |
| BERY | Berry Global Group, Inc. | 1.87% | $1.26 | 24.23% |
| NHC | National HealthCare Corporation | 1.87% | $2.44 | 37.72% |
| PRDO | Perdoceo Education Corporation | 1.87% | $0.54 | 23.03% |
| ABT | Abbott Laboratories | 1.86% | $2.31 | 28.93% |
| TNET | TriNet Group, Inc. | 1.86% | $1.06 | 38.35% |
| BTMD | biote Corp. | 1.85% | $0.05 | 5.82% |
| WDFC | WD-40 Company | 1.85% | $3.65 | 54.36% |
| AMTB | Amerant Bancorp Inc. | 1.84% | $0.36 | 22.80% |
| BNH | Brookfield Finance Inc. 4.625% | 1.84% | $0.30 | 70.51% |
| MGRC | McGrath RentCorp | 1.84% | $1.93 | 32.75% |
| NATI | National Instruments Corporation | 1.84% | $1.10 | 82.38% |
| OTIS | Otis Worldwide Corporation | 1.84% | $1.63 | 47.44% |
| WS | Worthington Steel, Inc. | 1.84% | $0.65 | 26.98% |
| KBH | KB Home | 1.83% | $1.05 | 13.68% |
| WRB | W. R. Berkley Corporation | 1.83% | $1.27 | 26.69% |
| PIPR | Piper Sandler Companies | 1.82% | $6.36 | 47.91% |
| SFBS | ServisFirst Bancshares, Inc. | 1.82% | $1.30 | 27.90% |
| YUM | Yum! Brands, Inc. | 1.82% | $2.73 | 54.40% |
| LVS | Las Vegas Sands Corp. | 1.81% | $1.18 | 51.99% |
| HNVR | Hanover Bancorp, Inc. | 1.80% | $0.41 | 26.32% |
| TSCO | Tractor Supply Company | 1.79% | $0.91 | 43.76% |
| CLI | Mack-Cali Realty Corporation | 1.78% | $0.33 | 21.71% |
| RRR | Red Rock Resorts, Inc. | 1.78% | $1.12 | 60.48% |
| SBR | Sabine Royalty Trust | 1.78% | $1.25 | 23.02% |
| TMUS | T-Mobile US, Inc. | 1.78% | $3.55 | 33.70% |
| BWFG | Bankwell Financial Group, Inc. | 1.77% | $0.80 | 21.59% |
| DGX | Quest Diagnostics Incorporated | 1.77% | $3.07 | 35.81% |
| JPM | JPMorgan Chase & Co. | 1.77% | $5.75 | 27.69% |