Definitive Analysis
| Stable Growth | $15,051.68 - $41,614.49 | $38,998.87 |
| Multi-Stage | $5,828.30 - $6,378.27 | $6,098.24 |
| Blended Fair Value | $22,548.55 | |
| Current Price | $1,010.00 | |
| Upside | 2,132.53% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 42.74% | 34.96% | 123.26 | 68.73 | 37.09 | 27.49 | 38.70 | 20.80 | 24.69 | 7.59 | 41.33 | 0.00 |
| YoY Growth | - | - | 79.35% | 85.28% | 34.96% | -28.98% | 86.08% | -15.75% | 225.21% | -81.63% | 0.00% | -100.00% |
| Dividend Yield | - | - | 12.71% | 5.87% | 3.71% | 7.53% | 9.99% | 2.57% | 3.66% | 0.84% | 4.59% | 0.00% |
| Net Income To Common (M) | 744,002.38 |
| (-) Cash Dividends Paid (M) | 273,397.16 |
| (=) Cash Retained (M) | 470,605.23 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 148,800.48 | 93,000.30 | 55,800.18 |
| Cash Retained (M) | 470,605.23 | 470,605.23 | 470,605.23 |
| (-) Cash Required (M) | -148,800.48 | -93,000.30 | -55,800.18 |
| (=) Excess Retained (M) | 321,804.75 | 377,604.93 | 414,805.05 |
| (/) Shares Outstanding (M) | 3,555.58 | 3,555.58 | 3,555.58 |
| (=) Excess Retained per Share | 90.51 | 106.20 | 116.66 |
| LTM Dividend per Share | 76.89 | 76.89 | 76.89 |
| (+) Excess Retained per Share | 90.51 | 106.20 | 116.66 |
| (=) Adjusted Dividend | 167.40 | 183.09 | 193.56 |
| WACC / Discount Rate | 6.67% | 6.67% | 6.67% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $15,051.68 | $38,998.87 | $41,614.49 |
| Upside / Downside | 1,390.27% | 3,761.27% | 4,020.25% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 744,002.38 | 792,362.54 | 843,866.10 | 898,717.40 | 957,134.03 | 1,019,347.74 | 1,049,928.18 |
| Payout Ratio | 36.75% | 47.40% | 58.05% | 68.70% | 79.35% | 90.00% | 92.50% |
| Projected Dividends (M) | 273,397.16 | 375,559.64 | 489,848.13 | 617,407.39 | 759,479.75 | 917,412.97 | 971,183.56 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.67% | 6.67% | 6.67% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 348,759.37 | 352,065.15 | 355,370.93 |
| Year 2 PV (M) | 422,430.65 | 430,476.76 | 438,598.79 |
| Year 3 PV (M) | 494,439.05 | 508,632.62 | 523,095.26 |
| Year 4 PV (M) | 564,812.27 | 586,533.35 | 608,875.00 |
| Year 5 PV (M) | 633,577.55 | 664,179.58 | 695,952.82 |
| PV of Terminal Value (M) | 18,258,947.19 | 19,140,861.17 | 20,056,528.07 |
| Equity Value (M) | 20,722,966.08 | 21,682,748.64 | 22,678,420.86 |
| Shares Outstanding (M) | 3,555.58 | 3,555.58 | 3,555.58 |
| Fair Value | $5,828.30 | $6,098.24 | $6,378.27 |
| Upside / Downside | 477.06% | 503.79% | 531.51% |
| 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% |