Definitive Analysis
| Stable Growth | $265,013.90 - $649,236.75 | $608,429.92 |
| Multi-Stage | $94,306.47 - $103,231.12 | $98,686.78 |
| Blended Fair Value | $353,558.35 | |
| Current Price | $23,000.00 | |
| Upside | 1,437.21% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 25.66% | 12.10% | 910.04 | 650.01 | 601.40 | 484.11 | 338.85 | 290.44 | 290.44 | 293.47 | 337.01 | 290.44 |
| YoY Growth | - | - | 40.01% | 8.08% | 24.23% | 42.87% | 16.67% | 0.00% | -1.03% | -12.92% | 16.04% | 0.04% |
| Dividend Yield | - | - | 6.01% | 4.15% | 5.03% | 3.30% | 1.83% | 3.40% | 1.83% | 1.57% | 1.73% | 1.27% |
| Net Income To Common (M) | 309,193.39 |
| (-) Cash Dividends Paid (M) | 103,237.31 |
| (=) Cash Retained (M) | 205,956.08 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 61,838.68 | 38,649.17 | 23,189.50 |
| Cash Retained (M) | 205,956.08 | 205,956.08 | 205,956.08 |
| (-) Cash Required (M) | -61,838.68 | -38,649.17 | -23,189.50 |
| (=) Excess Retained (M) | 144,117.40 | 167,306.91 | 182,766.58 |
| (/) Shares Outstanding (M) | 94.71 | 94.71 | 94.71 |
| (=) Excess Retained per Share | 1,521.63 | 1,766.47 | 1,929.70 |
| LTM Dividend per Share | 1,090.01 | 1,090.01 | 1,090.01 |
| (+) Excess Retained per Share | 1,521.63 | 1,766.47 | 1,929.70 |
| (=) Adjusted Dividend | 2,611.64 | 2,856.48 | 3,019.71 |
| WACC / Discount Rate | 6.54% | 6.54% | 6.54% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $265,013.90 | $608,429.92 | $649,236.75 |
| Upside / Downside | 1,052.23% | 2,545.35% | 2,722.77% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 309,193.39 | 329,290.96 | 350,694.88 | 373,490.04 | 397,766.90 | 423,621.74 | 436,330.40 |
| Payout Ratio | 33.39% | 44.71% | 56.03% | 67.36% | 78.68% | 90.00% | 92.50% |
| Projected Dividends (M) | 103,237.31 | 147,230.56 | 196,506.76 | 251,566.81 | 312,954.43 | 381,259.57 | 403,605.62 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.54% | 6.54% | 6.54% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 136,895.59 | 138,193.18 | 139,490.77 |
| Year 2 PV (M) | 169,887.13 | 173,123.00 | 176,389.40 |
| Year 3 PV (M) | 202,221.73 | 208,026.79 | 213,941.90 |
| Year 4 PV (M) | 233,909.08 | 242,904.56 | 252,157.04 |
| Year 5 PV (M) | 264,958.72 | 277,756.33 | 291,043.73 |
| PV of Terminal Value (M) | 7,924,129.11 | 8,306,867.51 | 8,704,254.21 |
| Equity Value (M) | 8,932,001.36 | 9,346,871.37 | 9,777,277.04 |
| Shares Outstanding (M) | 94.71 | 94.71 | 94.71 |
| Fair Value | $94,306.47 | $98,686.78 | $103,231.12 |
| Upside / Downside | 310.03% | 329.07% | 348.83% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| SMBC | Southern Missouri Bancorp, Inc. | 1.61% | $0.94 | 17.19% |
| VIRC | Virco Mfg. Corporation | 1.61% | $0.10 | 41.34% |
| CNO | CNO Financial Group, Inc. | 1.60% | $0.67 | 22.53% |
| IVT | InvenTrust Properties Corp. | 1.60% | $0.45 | 29.49% |
| KBR | KBR, Inc. | 1.60% | $0.65 | 21.84% |
| OBK | Origin Bancorp, Inc. | 1.60% | $0.60 | 31.45% |
| TNC | Tennant Company | 1.60% | $1.18 | 39.96% |
| DELL | Dell Technologies Inc. | 1.59% | $2.03 | 27.33% |
| RVSB | Riverview Bancorp, Inc. | 1.59% | $0.08 | 35.84% |
| 0HPW.L | Broadridge Financial Solutions, Inc. | 1.58% | $3.49 | 44.54% |
| CCF | Chase Corporation | 1.58% | $2.01 | 57.26% |
| MSIF | MSC Income Fund, Inc. | 1.58% | $0.21 | 12.72% |
| PRI | Primerica, Inc. | 1.58% | $4.10 | 18.44% |
| IEX | IDEX Corporation | 1.57% | $2.82 | 44.28% |
| LHX | L3Harris Technologies, Inc. | 1.57% | $4.79 | 51.11% |
| MRO | Marathon Oil Corporation | 1.57% | $0.45 | 19.02% |
| NEU | NewMarket Corporation | 1.57% | $10.82 | 22.69% |
| PSMT | PriceSmart, Inc. | 1.57% | $1.93 | 39.29% |
| TFSL | TFS Financial Corporation | 1.57% | $0.21 | 65.45% |
| UFPI | UFP Industries, Inc. | 1.57% | $1.44 | 25.79% |
| 0M3Q.L | Zoetis Inc. | 1.56% | $1.95 | 32.55% |
| 0K92.L | Northrop Grumman Corporation | 1.55% | $8.80 | 31.43% |
| 0QZ5.L | Cognizant Technology Solutions Corporation | 1.55% | $1.25 | 28.62% |
| EMR | Emerson Electric Co. | 1.55% | $2.11 | 51.98% |
| SYF | Synchrony Financial | 1.55% | $1.32 | 13.96% |
| TXRH | Texas Roadhouse, Inc. | 1.55% | $2.65 | 40.30% |
| 0HQW.L | C.H. Robinson Worldwide, Inc. | 1.54% | $2.48 | 50.26% |
| 0J76.L | Huntington Ingalls Industries, Inc. | 1.54% | $5.36 | 37.08% |
| BHE | Benchmark Electronics, Inc. | 1.54% | $0.68 | 65.62% |
| DPZ | Domino's Pizza, Inc. | 1.54% | $6.54 | 37.90% |
| GRC | The Gorman-Rupp Company | 1.54% | $0.74 | 38.69% |
| DFS | Discover Financial Services | 1.53% | $3.06 | 16.08% |
| SPFI | South Plains Financial, Inc. | 1.53% | $0.59 | 16.67% |
| JMSB | John Marshall Bancorp, Inc. | 1.52% | $0.30 | 29.07% |
| 0J3H.L | The Hartford Financial Services Group, Inc. | 1.51% | $2.06 | 16.53% |
| TRV | The Travelers Companies, Inc. | 1.51% | $4.29 | 16.63% |
| CISMX | Clarkston Partners Fund Institutional Class | 1.50% | $0.19 | 32.74% |
| FCAP | First Capital, Inc. | 1.50% | $0.88 | 28.53% |
| MGYR | Magyar Bancorp, Inc. | 1.50% | $0.26 | 22.66% |
| OBT | Orange County Bancorp, Inc. | 1.50% | $0.43 | 15.62% |
| OSK | Oshkosh Corporation | 1.50% | $1.99 | 19.24% |
| SAIC | Science Applications International Corporation | 1.50% | $1.51 | 19.14% |
| FUL | H.B. Fuller Company | 1.49% | $0.90 | 43.28% |
| CBNK | Capital Bancorp, Inc. | 1.48% | $0.41 | 14.04% |
| FRBA | First Bank | 1.48% | $0.24 | 14.40% |
| ANDE | The Andersons, Inc. | 1.47% | $0.78 | 36.39% |
| IROQ | IF Bancorp, Inc. | 1.47% | $0.40 | 25.40% |
| WM | Waste Management, Inc. | 1.47% | $3.22 | 50.78% |
| ATR | AptarGroup, Inc. | 1.45% | $1.78 | 28.44% |
| CHX | ChampionX Corporation | 1.45% | $0.37 | 24.70% |