Definitive Analysis
| Stable Growth | $1,071.52 - $1,511.68 | $1,289.52 |
| Multi-Stage | $3,074.62 - $3,393.70 | $3,230.92 |
| Blended Fair Value | $2,260.22 | |
| Current Price | $1,165.00 | |
| Upside | 94.01% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -6.71% | -2.60% | 53.00 | 34.00 | 27.00 | 16.00 | 54.00 | 74.99 | 80.99 | 73.99 | 119.99 | 76.99 |
| YoY Growth | - | - | 55.88% | 25.92% | 68.75% | -70.37% | -28.00% | -7.41% | 9.46% | -38.33% | 55.84% | 11.59% |
| Dividend Yield | - | - | 6.46% | 4.00% | 2.83% | 1.84% | 6.71% | 9.20% | 5.83% | 4.71% | 6.22% | 4.02% |
| Net Income To Common (M) | 235,362.00 |
| (-) Cash Dividends Paid (M) | 133,529.00 |
| (=) Cash Retained (M) | 101,833.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 47,072.40 | 29,420.25 | 17,652.15 |
| Cash Retained (M) | 101,833.00 | 101,833.00 | 101,833.00 |
| (-) Cash Required (M) | -47,072.40 | -29,420.25 | -17,652.15 |
| (=) Excess Retained (M) | 54,760.60 | 72,412.75 | 84,180.85 |
| (/) Shares Outstanding (M) | 1,348.89 | 1,348.89 | 1,348.89 |
| (=) Excess Retained per Share | 40.60 | 53.68 | 62.41 |
| LTM Dividend per Share | 98.99 | 98.99 | 98.99 |
| (+) Excess Retained per Share | 40.60 | 53.68 | 62.41 |
| (=) Adjusted Dividend | 139.59 | 152.67 | 161.40 |
| WACC / Discount Rate | 6.45% | 6.45% | 6.45% |
| Growth Rate | -5.82% | -4.82% | -3.82% |
| Fair Value | $1,071.52 | $1,289.52 | $1,511.68 |
| Upside / Downside | -8.02% | 10.69% | 29.76% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 235,362.00 | 224,014.12 | 213,213.37 | 202,933.37 | 193,149.02 | 183,836.42 | 189,351.51 |
| Payout Ratio | 56.73% | 63.39% | 70.04% | 76.69% | 83.35% | 90.00% | 92.50% |
| Projected Dividends (M) | 133,529.00 | 141,995.30 | 149,334.80 | 155,636.47 | 160,983.32 | 165,452.78 | 175,150.15 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.45% | 6.45% | 6.45% |
| Growth Rate | -5.82% | -4.82% | -3.82% |
| Year 1 PV (M) | 131,993.34 | 133,394.86 | 134,796.38 |
| Year 2 PV (M) | 129,037.84 | 131,792.67 | 134,576.59 |
| Year 3 PV (M) | 125,010.20 | 129,034.75 | 133,144.77 |
| Year 4 PV (M) | 120,196.82 | 125,383.77 | 130,736.81 |
| Year 5 PV (M) | 114,832.33 | 121,059.70 | 127,554.36 |
| PV of Terminal Value (M) | 3,526,257.88 | 3,717,487.32 | 3,916,924.52 |
| Equity Value (M) | 4,147,328.40 | 4,358,153.06 | 4,577,733.44 |
| Shares Outstanding (M) | 1,348.89 | 1,348.89 | 1,348.89 |
| Fair Value | $3,074.62 | $3,230.92 | $3,393.70 |
| Upside / Downside | 163.92% | 177.33% | 191.30% |
| 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% |