Definitive Analysis
| Stable Growth | $8,649.82 - $24,878.23 | $23,314.55 |
| Multi-Stage | $3,498.54 - $3,825.09 | $3,658.83 |
| Blended Fair Value | $13,486.69 | |
| Current Price | $1,860.00 | |
| Upside | 625.09% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 12.07% | 13.54% | 80.87 | 65.81 | 50.80 | 39.80 | 37.79 | 45.75 | 45.74 | 36.03 | 31.11 | 27.50 |
| YoY Growth | - | - | 22.89% | 29.55% | 27.64% | 5.30% | -17.38% | 0.02% | 26.93% | 15.84% | 13.12% | 21.04% |
| Dividend Yield | - | - | 5.00% | 3.15% | 3.15% | 3.63% | 3.22% | 3.41% | 2.22% | 1.13% | 1.65% | 2.48% |
| Net Income To Common (M) | 2,389.65 |
| (-) Cash Dividends Paid (M) | 1,469.76 |
| (=) Cash Retained (M) | 919.89 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 477.93 | 298.71 | 179.22 |
| Cash Retained (M) | 919.89 | 919.89 | 919.89 |
| (-) Cash Required (M) | -477.93 | -298.71 | -179.22 |
| (=) Excess Retained (M) | 441.96 | 621.18 | 740.67 |
| (/) Shares Outstanding (M) | 19.10 | 19.10 | 19.10 |
| (=) Excess Retained per Share | 23.14 | 32.52 | 38.77 |
| LTM Dividend per Share | 76.94 | 76.94 | 76.94 |
| (+) Excess Retained per Share | 23.14 | 32.52 | 38.77 |
| (=) Adjusted Dividend | 100.08 | 109.46 | 115.71 |
| WACC / Discount Rate | 6.72% | 6.72% | 6.72% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $8,649.82 | $23,314.55 | $24,878.23 |
| Upside / Downside | 365.04% | 1,153.47% | 1,237.54% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 2,389.65 | 2,544.98 | 2,710.40 | 2,886.58 | 3,074.21 | 3,274.03 | 3,372.25 |
| Payout Ratio | 61.51% | 67.20% | 72.90% | 78.60% | 84.30% | 90.00% | 92.50% |
| Projected Dividends (M) | 1,469.76 | 1,710.33 | 1,975.97 | 2,268.91 | 2,591.59 | 2,946.63 | 3,119.33 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.72% | 6.72% | 6.72% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 1,587.58 | 1,602.63 | 1,617.68 |
| Year 2 PV (M) | 1,702.51 | 1,734.94 | 1,767.67 |
| Year 3 PV (M) | 1,814.60 | 1,866.69 | 1,919.77 |
| Year 4 PV (M) | 1,923.91 | 1,997.90 | 2,074.00 |
| Year 5 PV (M) | 2,030.48 | 2,128.55 | 2,230.38 |
| PV of Terminal Value (M) | 57,772.52 | 60,562.95 | 63,460.18 |
| Equity Value (M) | 66,831.60 | 69,893.66 | 73,069.68 |
| Shares Outstanding (M) | 19.10 | 19.10 | 19.10 |
| Fair Value | $3,498.54 | $3,658.83 | $3,825.09 |
| Upside / Downside | 88.09% | 96.71% | 105.65% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| SIGI | Selective Insurance Group, Inc. | 1.77% | $1.48 | 22.19% |
| FUSB | First US Bancshares, Inc. | 1.76% | $0.25 | 26.72% |
| R | Ryder System, Inc. | 1.76% | $3.41 | 28.29% |
| RGA | Reinsurance Group of America, Incorporated | 1.75% | $3.55 | 27.34% |
| TFG.AS | Tetragon Financial Group Limited | 1.75% | $0.30 | 3.32% |
| WFC | Wells Fargo & Company | 1.75% | $1.67 | 25.46% |
| HCKT | The Hackett Group, Inc. | 1.74% | $0.34 | 85.97% |
| LEG | Leggett & Platt, Incorporated | 1.74% | $0.19 | 11.94% |
| RPRX | Royalty Pharma plc | 1.74% | $0.67 | 49.36% |
| SFBC | Sound Financial Bancorp, Inc. | 1.74% | $0.76 | 37.96% |
| SXT | Sensient Technologies Corporation | 1.74% | $1.63 | 50.00% |
| MKTX | MarketAxess Holdings Inc. | 1.73% | $3.09 | 52.31% |
| PRG | PROG Holdings, Inc. | 1.73% | $0.51 | 12.57% |
| STEL | Stellar Bancorp, Inc. | 1.73% | $0.53 | 26.88% |
| UFCS | United Fire Group, Inc. | 1.73% | $0.62 | 14.63% |
| AMAL | Amalgamated Financial Corp. | 1.72% | $0.55 | 16.32% |
| BK | The Bank of New York Mellon Corporation | 1.72% | $2.01 | 27.06% |
| COWN | Cowen Inc. | 1.72% | $0.67 | 33.32% |
| DG | Dollar General Corporation | 1.72% | $2.35 | 40.66% |
| AMKR | Amkor Technology, Inc. | 1.71% | $0.73 | 59.04% |
| DTF | DTF Tax-Free Income 2028 Term Fund Inc. | 1.71% | $0.20 | 80.42% |
| ERIE | Erie Indemnity Company | 1.71% | $4.75 | 38.59% |
| FLXS | Flexsteel Industries, Inc. | 1.71% | $0.68 | 17.01% |
| MTCH | Match Group, Inc. | 1.71% | $0.54 | 25.07% |
| LBRT | Liberty Energy Inc. | 1.70% | $0.32 | 28.43% |
| OVBC | Ohio Valley Banc Corp. | 1.70% | $0.67 | 28.36% |
| WTFC | Wintrust Financial Corporation | 1.70% | $2.43 | 20.92% |
| BANF | BancFirst Corporation | 1.69% | $1.80 | 25.72% |
| BDL | Flanigan's Enterprises, Inc. | 1.69% | $0.50 | 21.50% |
| CDHAX | Calvert International Responsible Idx A | 1.69% | $0.64 | 41.92% |
| CINR | Sisecam Resources LP | 1.69% | $0.34 | 19.21% |
| EXPO | Exponent, Inc. | 1.69% | $1.18 | 58.07% |
| GD | General Dynamics Corporation | 1.69% | $5.80 | 37.41% |
| HQI | HireQuest, Inc. | 1.69% | $0.18 | 36.36% |
| OTF | Blue Owl Technology Finance Corp. | 1.69% | $0.24 | 9.20% |
| PHIN | PHINIA Inc. | 1.68% | $1.09 | 47.78% |
| PTRS | Partners Bancorp | 1.68% | $0.12 | 13.62% |
| RNGR | Ranger Energy Services, Inc. | 1.67% | $0.24 | 34.90% |
| HQH | Abrdn Healthcare Investors | 1.66% | $0.31 | 6.95% |
| JILL | J.Jill, Inc. | 1.66% | $0.23 | 10.45% |
| PSH.AS | Pershing Square Holdings, Ltd. | 1.65% | $0.85 | 6.48% |
| SKT | Tanger Inc. | 1.65% | $0.55 | 58.16% |
| USCB | USCB Financial Holdings, Inc. | 1.64% | $0.30 | 18.70% |
| BOTJ | Bank of the James Financial Group, Inc. | 1.62% | $0.30 | 26.41% |
| RS | Reliance Steel & Aluminum Co. | 1.62% | $4.78 | 34.66% |
| SCI | Service Corporation International | 1.62% | $1.25 | 33.57% |
| SMLP | Summit Midstream Partners, LP | 1.62% | $0.59 | 6.02% |
| TKR | The Timken Company | 1.62% | $1.40 | 32.90% |
| TRINL | Trinity Capital Inc. - 7.00% No | 1.62% | $0.41 | 20.50% |
| CARR | Carrier Global Corporation | 1.61% | $0.86 | 18.56% |