Definitive Analysis
| Stable Growth | $140.53 - $298.28 | $199.56 |
| Multi-Stage | $119.00 - $129.96 | $124.38 |
| Blended Fair Value | $161.97 | |
| Current Price | $83.93 | |
| Upside | 92.99% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 6.60% | 4.10% | 3.11 | 2.95 | 2.78 | 2.62 | 2.47 | 2.26 | 2.05 | 2.05 | 2.03 | 2.03 |
| YoY Growth | - | - | 5.31% | 6.18% | 6.08% | 6.36% | 9.13% | 10.11% | 0.10% | 0.84% | 0.14% | -2.48% |
| Dividend Yield | - | - | 3.47% | 2.25% | 2.61% | 3.20% | 3.35% | 3.08% | 2.58% | 3.95% | 3.35% | 4.02% |
| Net Income To Common (M) | 19,034.00 |
| (-) Cash Dividends Paid (M) | 8,109.00 |
| (=) Cash Retained (M) | 10,925.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 3,806.80 | 2,379.25 | 1,427.55 |
| Cash Retained (M) | 10,925.00 | 10,925.00 | 10,925.00 |
| (-) Cash Required (M) | -3,806.80 | -2,379.25 | -1,427.55 |
| (=) Excess Retained (M) | 7,118.20 | 8,545.75 | 9,497.45 |
| (/) Shares Outstanding (M) | 2,520.75 | 2,520.75 | 2,520.75 |
| (=) Excess Retained per Share | 2.82 | 3.39 | 3.77 |
| LTM Dividend per Share | 3.22 | 3.22 | 3.22 |
| (+) Excess Retained per Share | 2.82 | 3.39 | 3.77 |
| (=) Adjusted Dividend | 6.04 | 6.61 | 6.98 |
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 4.60% | 5.60% | 6.60% |
| Fair Value | $140.53 | $199.56 | $298.28 |
| Upside / Downside | 67.44% | 137.77% | 255.39% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 19,034.00 | 20,100.24 | 21,226.22 | 22,415.26 | 23,670.92 | 24,996.91 | 25,746.82 |
| Payout Ratio | 42.60% | 52.08% | 61.56% | 71.04% | 80.52% | 90.00% | 92.50% |
| Projected Dividends (M) | 8,109.00 | 10,468.64 | 13,067.20 | 15,924.04 | 19,059.95 | 22,497.22 | 23,815.81 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 4.60% | 5.60% | 6.60% |
| Year 1 PV (M) | 9,504.77 | 9,595.63 | 9,686.50 |
| Year 2 PV (M) | 10,771.71 | 10,978.65 | 11,187.56 |
| Year 3 PV (M) | 11,918.09 | 12,263.18 | 12,614.87 |
| Year 4 PV (M) | 12,951.68 | 13,454.10 | 13,971.00 |
| Year 5 PV (M) | 13,879.83 | 14,556.09 | 15,258.47 |
| PV of Terminal Value (M) | 240,953.41 | 252,693.40 | 264,886.60 |
| Equity Value (M) | 299,979.48 | 313,541.06 | 327,605.00 |
| Shares Outstanding (M) | 2,520.75 | 2,520.75 | 2,520.75 |
| Fair Value | $119.00 | $124.38 | $129.96 |
| Upside / Downside | 41.79% | 48.20% | 54.85% |
| 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% |