Definitive Analysis
| Stable Growth | $92,516.08 - $447,658.33 | $164,310.26 |
| Multi-Stage | $84,245.89 - $92,346.18 | $88,220.35 |
| Blended Fair Value | $126,265.30 | |
| Current Price | $34,150.00 | |
| Upside | 269.74% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -2.69% | -0.69% | 1,203.64 | 1,209.84 | 1,264.95 | 1,264.95 | 1,372.27 | 1,379.17 | 1,384.07 | 1,445.28 | 1,342.06 | 1,290.43 |
| YoY Growth | - | - | -0.51% | -4.36% | 0.00% | -7.82% | -0.50% | -0.35% | -4.24% | 7.69% | 4.00% | -0.01% |
| Dividend Yield | - | - | 4.03% | 3.78% | 3.59% | 2.92% | 3.58% | 3.64% | 3.01% | 2.68% | 3.03% | 3.08% |
| Net Income To Common (M) | 5,313.69 |
| (-) Cash Dividends Paid (M) | 2,164.39 |
| (=) Cash Retained (M) | 3,149.30 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 1,062.74 | 664.21 | 398.53 |
| Cash Retained (M) | 3,149.30 | 3,149.30 | 3,149.30 |
| (-) Cash Required (M) | -1,062.74 | -664.21 | -398.53 |
| (=) Excess Retained (M) | 2,086.56 | 2,485.09 | 2,750.77 |
| (/) Shares Outstanding (M) | 1.80 | 1.80 | 1.80 |
| (=) Excess Retained per Share | 1,158.13 | 1,379.33 | 1,526.80 |
| LTM Dividend per Share | 1,201.33 | 1,201.33 | 1,201.33 |
| (+) Excess Retained per Share | 1,158.13 | 1,379.33 | 1,526.80 |
| (=) Adjusted Dividend | 2,359.46 | 2,580.66 | 2,728.13 |
| WACC / Discount Rate | 6.32% | 6.32% | 6.32% |
| Growth Rate | 3.67% | 4.67% | 5.67% |
| Fair Value | $92,516.08 | $164,310.26 | $447,658.33 |
| Upside / Downside | 170.91% | 381.14% | 1,210.86% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 5,313.69 | 5,561.99 | 5,821.89 | 6,093.94 | 6,378.69 | 6,676.76 | 6,877.06 |
| Payout Ratio | 40.73% | 50.59% | 60.44% | 70.29% | 80.15% | 90.00% | 92.50% |
| Projected Dividends (M) | 2,164.39 | 2,813.58 | 3,518.72 | 4,283.61 | 5,112.30 | 6,009.08 | 6,361.28 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.32% | 6.32% | 6.32% |
| Growth Rate | 3.67% | 4.67% | 5.67% |
| Year 1 PV (M) | 2,621.13 | 2,646.41 | 2,671.70 |
| Year 2 PV (M) | 3,053.81 | 3,113.01 | 3,172.77 |
| Year 3 PV (M) | 3,463.35 | 3,564.54 | 3,667.69 |
| Year 4 PV (M) | 3,850.64 | 4,001.37 | 4,156.48 |
| Year 5 PV (M) | 4,216.52 | 4,423.83 | 4,639.23 |
| PV of Terminal Value (M) | 134,577.30 | 141,194.21 | 148,068.87 |
| Equity Value (M) | 151,782.75 | 158,943.38 | 166,376.73 |
| Shares Outstanding (M) | 1.80 | 1.80 | 1.80 |
| Fair Value | $84,245.89 | $88,220.35 | $92,346.18 |
| Upside / Downside | 146.69% | 158.33% | 170.41% |
| 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% |