Definitive Analysis
| Stable Growth | $73,438.47 - $208,855.20 | $195,727.91 |
| Multi-Stage | $28,862.03 - $31,590.72 | $30,201.32 |
| Blended Fair Value | $112,964.61 | |
| Current Price | $20,305.00 | |
| Upside | 456.34% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 54.40% | 44.72% | 271.81 | 200.85 | 116.91 | 86.93 | 46.96 | 30.98 | 18.98 | 19.98 | 12.74 | 11.49 |
| YoY Growth | - | - | 35.33% | 71.80% | 34.49% | 85.10% | 51.61% | 63.16% | -5.00% | 56.86% | 10.87% | 70.39% |
| Dividend Yield | - | - | 1.34% | 0.85% | 0.50% | 0.59% | 0.18% | 0.36% | 0.56% | 1.05% | 1.10% | 2.38% |
| Net Income To Common (M) | 94,779.00 |
| (-) Cash Dividends Paid (M) | 29,672.00 |
| (=) Cash Retained (M) | 65,107.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 18,955.80 | 11,847.38 | 7,108.43 |
| Cash Retained (M) | 65,107.00 | 65,107.00 | 65,107.00 |
| (-) Cash Required (M) | -18,955.80 | -11,847.38 | -7,108.43 |
| (=) Excess Retained (M) | 46,151.20 | 53,259.63 | 57,998.58 |
| (/) Shares Outstanding (M) | 90.25 | 90.25 | 90.25 |
| (=) Excess Retained per Share | 511.37 | 590.13 | 642.64 |
| LTM Dividend per Share | 328.78 | 328.78 | 328.78 |
| (+) Excess Retained per Share | 511.37 | 590.13 | 642.64 |
| (=) Adjusted Dividend | 840.15 | 918.91 | 971.42 |
| WACC / Discount Rate | 6.71% | 6.71% | 6.71% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $73,438.47 | $195,727.91 | $208,855.20 |
| Upside / Downside | 261.68% | 863.94% | 928.59% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 94,779.00 | 100,939.64 | 107,500.71 | 114,488.26 | 121,929.99 | 129,855.44 | 133,751.11 |
| Payout Ratio | 31.31% | 43.05% | 54.78% | 66.52% | 78.26% | 90.00% | 92.50% |
| Projected Dividends (M) | 29,672.00 | 43,449.68 | 58,893.09 | 76,160.57 | 95,424.00 | 116,869.90 | 123,719.77 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.71% | 6.71% | 6.71% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 40,336.37 | 40,718.70 | 41,101.04 |
| Year 2 PV (M) | 50,755.69 | 51,722.45 | 52,698.32 |
| Year 3 PV (M) | 60,934.16 | 62,683.36 | 64,465.72 |
| Year 4 PV (M) | 70,875.88 | 73,601.56 | 76,405.12 |
| Year 5 PV (M) | 80,584.91 | 84,477.19 | 88,518.43 |
| PV of Terminal Value (M) | 2,301,310.17 | 2,412,464.31 | 2,527,872.58 |
| Equity Value (M) | 2,604,797.17 | 2,725,667.57 | 2,851,061.21 |
| Shares Outstanding (M) | 90.25 | 90.25 | 90.25 |
| Fair Value | $28,862.03 | $30,201.32 | $31,590.72 |
| Upside / Downside | 42.14% | 48.74% | 55.58% |
| 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% |