Definitive Analysis
| Stable Growth | $29,681.15 - $72,362.00 | $67,813.79 |
| Multi-Stage | $10,558.86 - $11,556.34 | $11,048.44 |
| Blended Fair Value | $39,431.11 | |
| Current Price | $3,621.00 | |
| Upside | 988.96% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 13.00% | 7.17% | 119.78 | 68.06 | 65.01 | 65.01 | 65.01 | 65.02 | 64.97 | 58.48 | 59.46 | 59.95 |
| YoY Growth | - | - | 75.99% | 4.70% | 0.00% | 0.00% | -0.02% | 0.08% | 11.10% | -1.65% | -0.82% | 0.00% |
| Dividend Yield | - | - | 3.45% | 1.65% | 2.44% | 2.13% | 1.86% | 2.31% | 2.11% | 1.63% | 1.30% | 2.16% |
| Net Income To Common (M) | 27,403.00 |
| (-) Cash Dividends Paid (M) | 10,382.00 |
| (=) Cash Retained (M) | 17,021.00 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 5,480.60 | 3,425.38 | 2,055.23 |
| Cash Retained (M) | 17,021.00 | 17,021.00 | 17,021.00 |
| (-) Cash Required (M) | -5,480.60 | -3,425.38 | -2,055.23 |
| (=) Excess Retained (M) | 11,540.40 | 13,595.63 | 14,965.78 |
| (/) Shares Outstanding (M) | 75.31 | 75.31 | 75.31 |
| (=) Excess Retained per Share | 153.23 | 180.52 | 198.72 |
| LTM Dividend per Share | 137.85 | 137.85 | 137.85 |
| (+) Excess Retained per Share | 153.23 | 180.52 | 198.72 |
| (=) Adjusted Dividend | 291.09 | 318.37 | 336.57 |
| WACC / Discount Rate | 6.53% | 6.53% | 6.53% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $29,681.15 | $67,813.79 | $72,362.00 |
| Upside / Downside | 719.69% | 1,772.79% | 1,898.40% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 27,403.00 | 29,184.20 | 31,081.17 | 33,101.44 | 35,253.04 | 37,544.48 | 38,670.82 |
| Payout Ratio | 37.89% | 48.31% | 58.73% | 69.15% | 79.58% | 90.00% | 92.50% |
| Projected Dividends (M) | 10,382.00 | 14,098.62 | 18,254.53 | 22,891.15 | 28,053.41 | 33,790.04 | 35,770.51 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.53% | 6.53% | 6.53% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 13,109.57 | 13,233.83 | 13,358.10 |
| Year 2 PV (M) | 15,783.19 | 16,083.81 | 16,387.27 |
| Year 3 PV (M) | 18,403.63 | 18,931.94 | 19,470.25 |
| Year 4 PV (M) | 20,971.69 | 21,778.21 | 22,607.76 |
| Year 5 PV (M) | 23,488.14 | 24,622.62 | 25,800.53 |
| PV of Terminal Value (M) | 703,459.35 | 737,436.70 | 772,714.45 |
| Equity Value (M) | 795,215.58 | 832,087.12 | 870,338.36 |
| Shares Outstanding (M) | 75.31 | 75.31 | 75.31 |
| Fair Value | $10,558.86 | $11,048.44 | $11,556.34 |
| Upside / Downside | 191.60% | 205.12% | 219.15% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| F | Ford Motor Company | 5.53% | $0.74 | 63.45% |
| LCNB | LCNB Corp. | 5.48% | $0.89 | 53.03% |
| PPBI | Pacific Premier Bancorp, Inc. | 5.48% | $1.34 | 92.42% |
| VGR | Vector Group Ltd. | 5.48% | $0.82 | 63.35% |
| DLX | Deluxe Corporation | 5.43% | $1.21 | 66.43% |
| BAFN | BayFirst Financial Corp. | 5.41% | $0.43 | 21.50% |
| IPG | The Interpublic Group of Companies, Inc. | 5.41% | $1.33 | 88.72% |
| PEBO | Peoples Bancorp Inc. | 5.39% | $1.62 | 56.40% |
| OKE | ONEOK, Inc. | 5.38% | $4.00 | 75.29% |
| BUSE | First Busey Corporation | 5.37% | $1.28 | 75.92% |
| OAS | Oasis Petroleum Inc. | 5.37% | $5.87 | 65.40% |
| EIX | Edison International | 5.36% | $3.26 | 39.45% |
| 0R1X.L | General Mills, Inc. | 5.35% | $2.45 | 45.62% |
| FIBK | First Interstate BancSystem, Inc. | 5.35% | $1.89 | 79.54% |
| FNCB | FNCB Bancorp, Inc. | 5.33% | $0.36 | 51.41% |
| DHIL | Diamond Hill Investment Group, Inc. | 5.31% | $9.05 | 52.46% |
| SLRC | SLR Investment Corp. | 5.31% | $0.82 | 49.67% |
| EPSN | Epsilon Energy Ltd. | 5.30% | $0.24 | 91.92% |
| UVV | Universal Corporation | 5.28% | $2.78 | 62.64% |
| FLIC | The First of Long Island Corporation | 5.27% | $0.63 | 86.64% |
| AUB | Atlantic Union Bankshares Corporation | 5.22% | $1.85 | 76.04% |
| SAFE | Safehold Inc. | 5.20% | $0.71 | 45.17% |
| GAB-PG | The Gabelli Equity Trust Inc. PFD-G | 5.19% | $1.08 | 81.70% |
| HPQ | HP Inc. | 5.19% | $1.15 | 43.02% |
| SOI | Solaris Oilfield Infrastructure, Inc. | 5.18% | $0.70 | 25.64% |
| MBINO | Merchants Bancorp | 5.17% | $1.29 | 24.09% |
| 0JXQ.L | Main Street Capital Corporation | 5.13% | $3.17 | 52.63% |
| EMN | Eastman Chemical Company | 5.12% | $3.29 | 54.36% |
| EMBC | Embecta Corp. | 5.10% | $0.59 | 36.96% |
| AM | Antero Midstream Corporation | 5.09% | $0.91 | 93.18% |
| CZNC | Citizens & Northern Corporation | 5.09% | $1.02 | 57.64% |
| FMNB | Farmers National Banc Corp. | 5.09% | $0.68 | 46.83% |
| 0J66.L | Host Hotels & Resorts, Inc. | 5.08% | $0.90 | 84.69% |
| GLPI | Gaming and Leisure Properties, Inc. | 5.07% | $2.25 | 82.42% |
| PFIS | Peoples Financial Services Corp. | 5.07% | $2.44 | 46.22% |
| TBB | AT&T Inc. 5.35% GLB NTS 66 | 5.07% | $1.14 | 36.88% |
| KFRC | Kforce Inc. | 5.02% | $1.57 | 68.10% |
| TTP | Tortoise Pipeline & Energy Fund, Inc. | 5.02% | $2.39 | 20.11% |
| STAR-PG | iStar Inc. | 4.94% | $1.24 | 34.23% |
| PFS | Provident Financial Services, Inc. | 4.93% | $0.97 | 61.13% |
| UBFO | United Security Bancshares | 4.92% | $0.48 | 73.45% |
| DDT | Dillards Capital Trust I CAP SECS 7.5% | 4.90% | $1.29 | 3.46% |
| SGU | Star Group, L.P. | 4.89% | $0.58 | 36.90% |
| AGR | Avangrid, Inc. | 4.88% | $1.76 | 60.70% |
| KMB | Kimberly-Clark Corporation | 4.88% | $4.95 | 83.80% |
| OCFC | OceanFirst Financial Corp. | 4.86% | $0.87 | 61.98% |
| 0I0J.L | The Clorox Company | 4.85% | $4.89 | 76.11% |
| FNLC | The First Bancorp, Inc. | 4.83% | $1.28 | 45.40% |
| RILYZ | B. Riley Financial, Inc. 5.25% Senior Notes due 2028 | 4.83% | $0.58 | 56.91% |
| BSET | Bassett Furniture Industries, Incorporated | 4.82% | $0.80 | 89.43% |