Definitive Analysis
| Stable Growth | $13,282.88 - $25,297.54 | $23,707.50 |
| Multi-Stage | $3,954.52 - $4,329.12 | $4,138.38 |
| Blended Fair Value | $13,922.94 | |
| Current Price | $1,645.00 | |
| Upside | 746.38% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 0.00% | 0.00% | 0.00 | 74.64 | 155.11 | 30.49 | 0.00 | 2.72 | 24.79 | 18.64 | 17.67 | 22.65 |
| YoY Growth | - | - | -100.00% | -51.88% | 408.70% | 0.00% | -100.00% | -89.05% | 32.99% | 5.51% | -22.00% | 335.83% |
| Dividend Yield | - | - | 0.00% | 6.79% | 9.18% | 2.86% | 0.00% | 0.29% | 2.33% | 1.32% | 1.07% | 1.18% |
| Net Income To Common (M) | 1,211,610.53 |
| (-) Cash Dividends Paid (M) | 456,244.22 |
| (=) Cash Retained (M) | 755,366.31 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 242,322.11 | 151,451.32 | 90,870.79 |
| Cash Retained (M) | 755,366.31 | 755,366.31 | 755,366.31 |
| (-) Cash Required (M) | -242,322.11 | -151,451.32 | -90,870.79 |
| (=) Excess Retained (M) | 513,044.21 | 603,915.00 | 664,495.52 |
| (/) Shares Outstanding (M) | 9,525.00 | 9,525.00 | 9,525.00 |
| (=) Excess Retained per Share | 53.86 | 63.40 | 69.76 |
| LTM Dividend per Share | 47.90 | 47.90 | 47.90 |
| (+) Excess Retained per Share | 53.86 | 63.40 | 69.76 |
| (=) Adjusted Dividend | 101.76 | 111.30 | 117.66 |
| WACC / Discount Rate | 6.31% | 6.31% | 6.31% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $13,282.88 | $23,707.50 | $25,297.54 |
| Upside / Downside | 707.47% | 1,341.19% | 1,437.84% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 1,211,610.53 | 1,290,365.22 | 1,374,238.96 | 1,463,564.49 | 1,558,696.18 | 1,660,011.43 | 1,709,811.78 |
| Payout Ratio | 37.66% | 48.12% | 58.59% | 69.06% | 79.53% | 90.00% | 92.50% |
| Projected Dividends (M) | 456,244.22 | 620,985.82 | 805,216.19 | 1,010,772.84 | 1,239,649.82 | 1,494,010.29 | 1,581,575.89 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.31% | 6.31% | 6.31% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 578,652.11 | 584,136.97 | 589,621.82 |
| Year 2 PV (M) | 699,172.32 | 712,489.59 | 725,932.49 |
| Year 3 PV (M) | 817,826.46 | 841,303.32 | 865,225.22 |
| Year 4 PV (M) | 934,635.94 | 970,579.40 | 1,007,549.74 |
| Year 5 PV (M) | 1,049,621.97 | 1,100,319.10 | 1,152,956.53 |
| PV of Terminal Value (M) | 33,586,940.67 | 35,209,202.46 | 36,893,552.03 |
| Equity Value (M) | 37,666,849.47 | 39,418,030.84 | 41,234,837.84 |
| Shares Outstanding (M) | 9,525.00 | 9,525.00 | 9,525.00 |
| Fair Value | $3,954.52 | $4,138.38 | $4,329.12 |
| Upside / Downside | 140.40% | 151.57% | 163.17% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| PFE | Pfizer Inc. | 6.75% | $1.70 | 98.83% |
| COG | Cabot Oil & Gas Corporation | 6.71% | $1.49 | 52.20% |
| VZ | Verizon Communications Inc. | 6.66% | $2.70 | 57.56% |
| AC | Associated Capital Group, Inc. | 6.63% | $2.21 | 86.94% |
| VAC | Marriott Vacations Worldwide Corporation | 6.62% | $3.90 | 78.61% |
| SSTK | Shutterstock, Inc. | 6.61% | $1.24 | 75.34% |
| EPD | Enterprise Products Partners L.P. | 6.60% | $2.12 | 80.06% |
| SXC | SunCoke Energy, Inc. | 6.57% | $0.48 | 63.44% |
| DIN | Dine Brands Global, Inc. | 6.56% | $2.18 | 90.98% |
| CBL | CBL & Associates Properties, Inc. | 6.54% | $2.42 | 61.13% |
| CRI | Carter's, Inc. | 6.47% | $2.15 | 85.39% |
| KYN | Kayne Anderson Energy Infrastructure Fund, Inc. | 6.47% | $0.80 | 35.36% |
| SMMCX | Western Asset Managed Municipals Fund Class C | 6.45% | $0.96 | 71.65% |
| HESM | Hess Midstream LP | 6.39% | $2.21 | 87.39% |
| WRB-PF | W.R. Berkley Corporation 5.10% | 6.38% | $1.27 | 26.69% |
| RMT | Royce Micro-Cap Trust, Inc. | 6.37% | $0.67 | 32.29% |
| PNF | PIMCO New York Municipal Income Fund | 6.30% | $0.48 | 54.92% |
| ENR | Energizer Holdings, Inc. | 6.29% | $1.25 | 36.44% |
| UPS | United Parcel Service, Inc. | 6.29% | $6.35 | 98.06% |
| NWBI | Northwest Bancshares, Inc. | 6.27% | $0.75 | 93.81% |
| UIHC | United Insurance Holdings Corp. | 6.27% | $0.48 | 5.99% |
| TROW | T. Rowe Price Group, Inc. | 6.24% | $6.53 | 69.41% |
| JRSH | Jerash Holdings (US), Inc. | 6.20% | $0.19 | 0.52% |
| MUA | BlackRock MuniAssets Fund, Inc. | 6.14% | $0.66 | 73.39% |
| VKI | Invesco Advantage Municipal Income Trust II | 6.11% | $0.56 | 76.68% |
| GL-PD | Globe Life Inc. 4.25% Junior Su | 6.10% | $1.03 | 7.35% |
| CLNY | Colony Capital, Inc. | 6.07% | $0.52 | 13.43% |
| OMF | OneMain Holdings, Inc. | 6.07% | $4.20 | 71.06% |
| VICI | VICI Properties Inc. | 6.07% | $1.71 | 65.54% |
| IMMR | Immersion Corporation | 6.06% | $0.39 | 14.22% |
| KRNY | Kearny Financial Corp. | 5.99% | $0.44 | 93.99% |
| DMF | BNY Mellon Municipal Income, Inc. | 5.97% | $0.41 | 29.64% |
| UNB | Union Bankshares, Inc. | 5.96% | $1.41 | 57.02% |
| ARTMX | Artisan Mid Cap Fund Inv Shs | 5.91% | $1.95 | 91.77% |
| SABA | Saba Capital Income & Opportunities Fund II | 5.87% | $0.49 | 24.55% |
| BRD | Beard Energy Transition Acquisition Corp. | 5.86% | $0.63 | 95.51% |
| ETRN | Equitrans Midstream Corporation | 5.81% | $0.72 | 69.91% |
| EHLDV | Euroholdings Ltd | 5.80% | $0.28 | 5.02% |
| REPX | Riley Exploration Permian, Inc. | 5.80% | $1.54 | 38.01% |
| AII | American Integrity Insurance Group, Inc. | 5.79% | $1.17 | 26.25% |
| VRTS | Virtus Investment Partners, Inc. | 5.75% | $9.35 | 47.12% |
| CXH | MFS Investment Grade Municipal Trust | 5.74% | $0.46 | 80.40% |
| GES | Guess', Inc. | 5.72% | $0.96 | 61.52% |
| KRC | Kilroy Realty Corporation | 5.71% | $2.17 | 79.80% |
| WRB-PE | W. R. Berkley Corporation 5.70% SB DB 2058 | 5.68% | $1.27 | 26.69% |
| LEO | BNY Mellon Strategic Municipals, Inc. | 5.66% | $0.36 | 37.22% |
| WLYB | John Wiley & Sons, Inc. | 5.64% | $1.76 | 92.90% |
| KMPB | Kemper Corporation 5.875% Fixed | 5.60% | $1.31 | 32.45% |
| CBTX | CBTX, Inc. | 5.56% | $1.63 | 54.55% |
| 0HST.L | Campbell Soup Company | 5.53% | $1.55 | 80.10% |