Definitive Analysis
| Stable Growth | $463.63 - $710.23 | $578.81 |
| Multi-Stage | $3,405.70 - $3,781.04 | $3,589.43 |
| Blended Fair Value | $2,084.12 | |
| Current Price | $438.00 | |
| Upside | 375.83% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -42.73% | -17.46% | 2.99 | 0.00 | 0.00 | 0.00 | 33.84 | 48.57 | 46.99 | 49.64 | 28.61 | 17.20 |
| YoY Growth | - | - | 0.00% | 0.00% | 0.00% | -100.00% | -30.32% | 3.36% | -5.34% | 73.48% | 66.34% | -15.70% |
| Dividend Yield | - | - | 0.98% | 0.00% | 0.00% | 0.00% | 2.47% | 8.83% | 2.18% | 1.90% | 0.86% | 0.47% |
| Net Income To Common (M) | 333,901.06 |
| (-) Cash Dividends Paid (M) | 18,513.14 |
| (=) Cash Retained (M) | 315,387.92 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 66,780.21 | 41,737.63 | 25,042.58 |
| Cash Retained (M) | 315,387.92 | 315,387.92 | 315,387.92 |
| (-) Cash Required (M) | -66,780.21 | -41,737.63 | -25,042.58 |
| (=) Excess Retained (M) | 248,607.71 | 273,650.29 | 290,345.34 |
| (/) Shares Outstanding (M) | 6,185.34 | 6,185.34 | 6,185.34 |
| (=) Excess Retained per Share | 40.19 | 44.24 | 46.94 |
| LTM Dividend per Share | 2.99 | 2.99 | 2.99 |
| (+) Excess Retained per Share | 40.19 | 44.24 | 46.94 |
| (=) Adjusted Dividend | 43.19 | 47.23 | 49.93 |
| WACC / Discount Rate | 2.45% | 2.45% | 2.45% |
| Growth Rate | -6.28% | -5.28% | -4.28% |
| Fair Value | $463.63 | $578.81 | $710.23 |
| Upside / Downside | 5.85% | 32.15% | 62.15% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 333,901.06 | 316,260.04 | 299,551.05 | 283,724.84 | 268,734.78 | 254,536.70 | 262,172.80 |
| Payout Ratio | 5.54% | 22.44% | 39.33% | 56.22% | 73.11% | 90.00% | 92.50% |
| Projected Dividends (M) | 18,513.14 | 70,954.84 | 117,803.54 | 159,503.86 | 196,469.04 | 229,083.03 | 242,509.84 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 2.45% | 2.45% | 2.45% |
| Growth Rate | -6.28% | -5.28% | -4.28% |
| Year 1 PV (M) | 68,529.31 | 69,260.55 | 69,991.79 |
| Year 2 PV (M) | 109,887.19 | 112,244.80 | 114,627.43 |
| Year 3 PV (M) | 143,699.19 | 148,348.46 | 153,096.94 |
| Year 4 PV (M) | 170,950.99 | 178,365.11 | 186,017.81 |
| Year 5 PV (M) | 192,515.08 | 203,007.75 | 213,953.02 |
| PV of Terminal Value (M) | 20,379,860.73 | 21,490,626.11 | 22,649,304.14 |
| Equity Value (M) | 21,065,442.50 | 22,201,852.77 | 23,386,991.12 |
| Shares Outstanding (M) | 6,185.34 | 6,185.34 | 6,185.34 |
| Fair Value | $3,405.70 | $3,589.43 | $3,781.04 |
| Upside / Downside | 677.56% | 719.50% | 763.25% |
| 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% |