Definitive Analysis
| Stable Growth | $7,105.75 - $15,399.96 | $14,432.02 |
| Multi-Stage | $2,376.38 - $2,598.34 | $2,485.33 |
| Blended Fair Value | $8,458.68 | |
| Current Price | $985.00 | |
| Upside | 758.75% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 14.87% | -18.62% | 13.00 | 80.00 | 23.50 | 13.50 | 16.50 | 6.50 | 40.00 | 10.00 | 0.00 | 56.89 |
| YoY Growth | - | - | -83.75% | 240.43% | 74.07% | -18.18% | 153.85% | -83.75% | 300.00% | 0.00% | -100.00% | -44.23% |
| Dividend Yield | - | - | 3.57% | 26.85% | 7.48% | 3.65% | 6.90% | 1.73% | 11.51% | 1.33% | 0.00% | 9.03% |
| Net Income To Common (M) | 232,306.18 |
| (-) Cash Dividends Paid (M) | 165,000.00 |
| (=) Cash Retained (M) | 67,306.18 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 46,461.24 | 29,038.27 | 17,422.96 |
| Cash Retained (M) | 67,306.18 | 67,306.18 | 67,306.18 |
| (-) Cash Required (M) | -46,461.24 | -29,038.27 | -17,422.96 |
| (=) Excess Retained (M) | 20,844.94 | 38,267.91 | 49,883.22 |
| (/) Shares Outstanding (M) | 3,000.00 | 3,000.00 | 3,000.00 |
| (=) Excess Retained per Share | 6.95 | 12.76 | 16.63 |
| LTM Dividend per Share | 55.00 | 55.00 | 55.00 |
| (+) Excess Retained per Share | 6.95 | 12.76 | 16.63 |
| (=) Adjusted Dividend | 61.95 | 67.76 | 71.63 |
| WACC / Discount Rate | 6.42% | 6.42% | 6.42% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $7,105.75 | $14,432.02 | $15,399.96 |
| Upside / Downside | 621.40% | 1,365.18% | 1,463.45% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 232,306.18 | 247,406.08 | 263,487.48 | 280,614.16 | 298,854.08 | 318,279.60 | 327,827.99 |
| Payout Ratio | 71.03% | 74.82% | 78.62% | 82.41% | 86.21% | 90.00% | 92.50% |
| Projected Dividends (M) | 165,000.00 | 185,113.09 | 207,143.77 | 231,256.32 | 257,628.33 | 286,451.64 | 303,240.89 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.42% | 6.42% | 6.42% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 172,312.88 | 173,946.18 | 175,579.47 |
| Year 2 PV (M) | 179,487.03 | 182,905.75 | 186,356.73 |
| Year 3 PV (M) | 186,524.30 | 191,878.74 | 197,334.68 |
| Year 4 PV (M) | 193,426.52 | 200,865.15 | 208,516.31 |
| Year 5 PV (M) | 200,195.49 | 209,865.01 | 219,904.60 |
| PV of Terminal Value (M) | 6,197,203.51 | 6,496,530.75 | 6,807,313.96 |
| Equity Value (M) | 7,129,149.72 | 7,455,991.58 | 7,795,005.75 |
| Shares Outstanding (M) | 3,000.00 | 3,000.00 | 3,000.00 |
| Fair Value | $2,376.38 | $2,485.33 | $2,598.34 |
| Upside / Downside | 141.26% | 152.32% | 163.79% |
| 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% |