Definitive Analysis
| Stable Growth | $17,438.86 - $25,533.77 | $21,340.51 |
| Multi-Stage | $31,376.06 - $34,422.40 | $32,869.85 |
| Blended Fair Value | $27,105.18 | |
| Current Price | $122,300.00 | |
| Upside | -77.84% | |
| Decision | Don't Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -4.97% | 3.32% | 914.35 | 681.60 | 987.34 | 794.45 | 992.88 | 1,179.59 | 1,279.48 | 1,579.18 | 1,369.97 | 907.92 |
| YoY Growth | - | - | 34.15% | -30.97% | 24.28% | -19.99% | -15.83% | -7.81% | -18.98% | 15.27% | 50.89% | 37.65% |
| Dividend Yield | - | - | 0.90% | 0.53% | 0.72% | 0.50% | 0.38% | 0.70% | 0.66% | 0.50% | 0.49% | 0.23% |
| Net Income To Common (M) | 158,065.02 |
| (-) Cash Dividends Paid (M) | 92,271.01 |
| (=) Cash Retained (M) | 65,794.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 31,613.00 | 19,758.13 | 11,854.88 |
| Cash Retained (M) | 65,794.00 | 65,794.00 | 65,794.00 |
| (-) Cash Required (M) | -31,613.00 | -19,758.13 | -11,854.88 |
| (=) Excess Retained (M) | 34,181.00 | 46,035.88 | 53,939.13 |
| (/) Shares Outstanding (M) | 69.02 | 69.02 | 69.02 |
| (=) Excess Retained per Share | 495.22 | 666.98 | 781.48 |
| LTM Dividend per Share | 1,336.84 | 1,336.84 | 1,336.84 |
| (+) Excess Retained per Share | 495.22 | 666.98 | 781.48 |
| (=) Adjusted Dividend | 1,832.07 | 2,003.82 | 2,118.33 |
| WACC / Discount Rate | 8.33% | 8.33% | 8.33% |
| Growth Rate | -1.97% | -0.97% | 0.03% |
| Fair Value | $17,438.86 | $21,340.51 | $25,533.77 |
| Upside / Downside | -85.74% | -82.55% | -79.12% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 158,065.02 | 156,529.61 | 155,009.12 | 153,503.40 | 152,012.30 | 150,535.69 | 155,051.76 |
| Payout Ratio | 58.38% | 64.70% | 71.03% | 77.35% | 83.68% | 90.00% | 92.50% |
| Projected Dividends (M) | 92,271.01 | 101,275.10 | 110,095.55 | 118,735.09 | 127,196.40 | 135,482.12 | 143,422.88 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 8.33% | 8.33% | 8.33% |
| Growth Rate | -1.97% | -0.97% | 0.03% |
| Year 1 PV (M) | 92,545.95 | 93,490.02 | 94,434.09 |
| Year 2 PV (M) | 91,934.65 | 93,819.89 | 95,724.26 |
| Year 3 PV (M) | 90,603.15 | 93,404.29 | 96,262.57 |
| Year 4 PV (M) | 88,693.90 | 92,368.76 | 96,156.64 |
| Year 5 PV (M) | 86,328.79 | 90,822.79 | 95,502.02 |
| PV of Terminal Value (M) | 1,715,516.40 | 1,804,820.70 | 1,897,805.99 |
| Equity Value (M) | 2,165,622.84 | 2,268,726.44 | 2,375,885.59 |
| Shares Outstanding (M) | 69.02 | 69.02 | 69.02 |
| Fair Value | $31,376.06 | $32,869.85 | $34,422.40 |
| Upside / Downside | -74.35% | -73.12% | -71.85% |
| 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% |