Definitive Analysis
| Stable Growth | $528,611.59 - $1,376,542.46 | $1,290,021.87 |
| Multi-Stage | $198,766.06 - $217,415.33 | $207,919.95 |
| Blended Fair Value | $748,970.91 | |
| Current Price | $115,300.00 | |
| Upside | 549.58% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 10.24% | 18.75% | 3,589.16 | 3,445.96 | 2,985.16 | 3,101.60 | 2,204.67 | 2,204.67 | 2,694.53 | 1,357.86 | 1,242.24 | 778.55 |
| YoY Growth | - | - | 4.16% | 15.44% | -3.75% | 40.68% | 0.00% | -18.18% | 98.44% | 9.31% | 59.56% | 20.96% |
| Dividend Yield | - | - | 3.36% | 2.64% | 1.81% | 1.70% | 1.62% | 2.59% | 1.53% | 0.89% | 0.88% | 0.43% |
| Net Income To Common (M) | 69,605.81 |
| (-) Cash Dividends Paid (M) | 36,660.91 |
| (=) Cash Retained (M) | 32,944.90 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 13,921.16 | 8,700.73 | 5,220.44 |
| Cash Retained (M) | 32,944.90 | 32,944.90 | 32,944.90 |
| (-) Cash Required (M) | -13,921.16 | -8,700.73 | -5,220.44 |
| (=) Excess Retained (M) | 19,023.74 | 24,244.17 | 27,724.46 |
| (/) Shares Outstanding (M) | 10.06 | 10.06 | 10.06 |
| (=) Excess Retained per Share | 1,891.73 | 2,410.86 | 2,756.94 |
| LTM Dividend per Share | 3,645.58 | 3,645.58 | 3,645.58 |
| (+) Excess Retained per Share | 1,891.73 | 2,410.86 | 2,756.94 |
| (=) Adjusted Dividend | 5,537.32 | 6,056.44 | 6,402.52 |
| WACC / Discount Rate | 6.61% | 6.61% | 6.61% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $528,611.59 | $1,290,021.87 | $1,376,542.46 |
| Upside / Downside | 358.47% | 1,018.84% | 1,093.88% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 69,605.81 | 74,130.19 | 78,948.65 | 84,080.31 | 89,545.53 | 95,365.99 | 98,226.97 |
| Payout Ratio | 52.67% | 60.14% | 67.60% | 75.07% | 82.53% | 90.00% | 92.50% |
| Projected Dividends (M) | 36,660.91 | 44,578.53 | 53,370.54 | 63,117.18 | 73,905.39 | 85,829.39 | 90,859.95 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.61% | 6.61% | 6.61% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 41,423.85 | 41,816.49 | 42,209.14 |
| Year 2 PV (M) | 46,084.10 | 46,961.87 | 47,847.92 |
| Year 3 PV (M) | 50,643.27 | 52,097.06 | 53,578.41 |
| Year 4 PV (M) | 55,102.97 | 57,222.07 | 59,401.72 |
| Year 5 PV (M) | 59,464.76 | 62,336.93 | 65,319.03 |
| PV of Terminal Value (M) | 1,746,122.21 | 1,830,460.56 | 1,918,026.74 |
| Equity Value (M) | 1,998,841.16 | 2,090,894.99 | 2,186,382.96 |
| Shares Outstanding (M) | 10.06 | 10.06 | 10.06 |
| Fair Value | $198,766.06 | $207,919.95 | $217,415.33 |
| Upside / Downside | 72.39% | 80.33% | 88.56% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| PLYM | Plymouth Industrial REIT, Inc. | 4.80% | $1.05 | 49.94% |
| SAFT | Safety Insurance Group, Inc. | 4.80% | $3.63 | 61.47% |
| CET | Central Securities Corp. | 4.79% | $2.43 | 13.87% |
| GBLI | Global Indemnity Group, LLC | 4.79% | $1.38 | 70.11% |
| JANIX | Janus Henderson Triton Fund Class D | 4.79% | $1.27 | 67.95% |
| MITN | AG Mortgage Investment Trust, Inc. 9.500% Senior Notes due 2029 | 4.77% | $1.21 | 75.90% |
| PRU | Prudential Financial, Inc. | 4.77% | $5.43 | 73.37% |
| IFAFX | The Income Fund of America, Class F-1 Shares | 4.76% | $1.24 | 33.91% |
| AMECX | American Funds The Income Fund of America Class A | 4.74% | $1.24 | 33.91% |
| UMPQ | Umpqua Holdings Corporation | 4.74% | $0.84 | 54.13% |
| NFBK | Northfield Bancorp, Inc. | 4.73% | $0.54 | 54.01% |
| SBSI | Southside Bancshares, Inc. | 4.72% | $1.44 | 62.24% |
| TNL | Travel + Leisure Co. | 4.72% | $3.40 | 54.99% |
| AIRC | Apartment Income REIT Corp. | 4.68% | $1.83 | 41.27% |
| SON | Sonoco Products Company | 4.68% | $2.08 | 32.95% |
| OFLX | Omega Flex, Inc. | 4.67% | $1.36 | 85.30% |
| FTAIO | FTAI Aviation Ltd. | 4.65% | $1.18 | 25.22% |
| WD | Walker & Dunlop, Inc. | 4.65% | $2.73 | 79.29% |
| 0J2Z.L | HA Sustainable Infrastructure Capital, Inc. | 4.63% | $1.47 | 66.70% |
| FLMN | Falcon Minerals Corporation | 4.63% | $0.36 | 81.83% |
| GSRM | GSR II Meteora Acquisition Corp. | 4.62% | $0.15 | 32.94% |
| FBFWX | American Funds Retirement Income Portfolio - Moderate Class F-1 | 4.61% | $0.63 | 79.77% |
| GPS | The Gap, Inc. | 4.61% | $0.93 | 41.48% |
| QUAD | Quad/Graphics, Inc. | 4.61% | $0.27 | 64.56% |
| BMY | Bristol-Myers Squibb Company | 4.59% | $2.45 | 82.81% |
| WTBA | West Bancorporation, Inc. | 4.56% | $0.99 | 52.39% |
| SCPL | SciPlay Corporation | 4.55% | $1.04 | 17.40% |
| OLP | One Liberty Properties, Inc. | 4.53% | $0.92 | 57.61% |
| RWAYL | Runway Growth Finance Corp. - 7 | 4.53% | $1.14 | 75.51% |
| INSW | International Seaways, Inc. | 4.52% | $2.12 | 48.43% |
| RWAYZ | Runway Growth Finance Corp. 8.00% Notes due 2027 | 4.52% | $1.14 | 75.51% |
| D | Dominion Energy, Inc. | 4.48% | $2.65 | 97.13% |
| TGT | Target Corporation | 4.48% | $4.50 | 54.48% |
| COLB | Columbia Banking System, Inc. | 4.47% | $1.26 | 62.95% |
| DFPAX | BNY Mellon Diversified International Fund Class A | 4.46% | $0.45 | 56.12% |
| KEY | KeyCorp | 4.46% | $0.94 | 95.81% |
| RPTIX | T. Rowe Price Mid-Cap Growth Fund | 4.46% | $4.38 | 59.54% |
| CGBD | Carlyle Secured Lending, Inc. | 4.45% | $0.56 | 55.08% |
| NEWTP | NewtekOne, Inc. Depositary Shares, Non-Cumulative Perpetual Preferred Stock, Series B | 4.44% | $1.02 | 44.14% |
| PFC | Premier Financial Corp. | 4.43% | $1.24 | 68.07% |
| BFC | Bank First Corporation | 4.40% | $5.30 | 73.82% |
| DUK | Duke Energy Corporation | 4.40% | $5.17 | 80.55% |
| 0L77.L | Skyworks Solutions, Inc. | 4.37% | $2.79 | 90.67% |
| ESCA | Escalade, Incorporated | 4.35% | $0.60 | 65.28% |
| DINO | HF Sinclair Corporation | 4.34% | $2.03 | 96.43% |
| LBAI | Lakeland Bancorp, Inc. | 4.34% | $0.58 | 44.96% |
| CVX | Chevron Corporation | 4.32% | $6.74 | 95.36% |
| CVBF | CVB Financial Corp. | 4.31% | $0.81 | 54.32% |
| HTBK | Heritage Commerce Corp | 4.30% | $0.52 | 73.66% |
| EQR | Equity Residential | 4.28% | $2.66 | 89.76% |