Definitive Analysis
| Stable Growth | $85,255.62 - $153,242.90 | $113,733.88 |
| Multi-Stage | $141,283.71 - $155,397.72 | $148,204.58 |
| Blended Fair Value | $130,969.23 | |
| Current Price | $21,150.00 | |
| Upside | 519.24% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | -1.05% | -4.28% | 585.96 | 585.96 | 590.41 | 585.96 | 617.57 | 617.57 | 617.57 | 524.17 | 806.44 | 907.81 |
| YoY Growth | - | - | 0.00% | -0.75% | 0.76% | -5.12% | 0.00% | 0.00% | 17.82% | -35.00% | -11.17% | 0.00% |
| Dividend Yield | - | - | 2.68% | 3.28% | 3.61% | 3.57% | 3.16% | 5.77% | 2.46% | 2.87% | 3.75% | 3.95% |
| Net Income To Common (M) | 75,693.50 |
| (-) Cash Dividends Paid (M) | 8,407.68 |
| (=) Cash Retained (M) | 67,285.82 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 15,138.70 | 9,461.69 | 5,677.01 |
| Cash Retained (M) | 67,285.82 | 67,285.82 | 67,285.82 |
| (-) Cash Required (M) | -15,138.70 | -9,461.69 | -5,677.01 |
| (=) Excess Retained (M) | 52,147.12 | 57,824.14 | 61,608.81 |
| (/) Shares Outstanding (M) | 12.30 | 12.30 | 12.30 |
| (=) Excess Retained per Share | 4,240.04 | 4,701.63 | 5,009.36 |
| LTM Dividend per Share | 683.62 | 683.62 | 683.62 |
| (+) Excess Retained per Share | 4,240.04 | 4,701.63 | 5,009.36 |
| (=) Adjusted Dividend | 4,923.66 | 5,385.25 | 5,692.98 |
| WACC / Discount Rate | 6.50% | 6.50% | 6.50% |
| Growth Rate | 0.69% | 1.69% | 2.69% |
| Fair Value | $85,255.62 | $113,733.88 | $153,242.90 |
| Upside / Downside | 303.10% | 437.75% | 624.55% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 75,693.50 | 76,969.69 | 78,267.40 | 79,586.98 | 80,928.82 | 82,293.28 | 84,762.07 |
| Payout Ratio | 11.11% | 26.89% | 42.66% | 58.44% | 74.22% | 90.00% | 92.50% |
| Projected Dividends (M) | 8,407.68 | 20,694.09 | 33,392.41 | 46,513.03 | 60,066.59 | 74,063.95 | 78,404.92 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.50% | 6.50% | 6.50% |
| Growth Rate | 0.69% | 1.69% | 2.69% |
| Year 1 PV (M) | 19,239.84 | 19,430.92 | 19,622.01 |
| Year 2 PV (M) | 28,864.09 | 29,440.29 | 30,022.18 |
| Year 3 PV (M) | 37,380.06 | 38,504.92 | 39,652.12 |
| Year 4 PV (M) | 44,880.06 | 46,689.77 | 48,553.66 |
| Year 5 PV (M) | 51,449.65 | 54,055.86 | 56,766.63 |
| PV of Terminal Value (M) | 1,555,798.14 | 1,634,608.03 | 1,716,579.79 |
| Equity Value (M) | 1,737,611.83 | 1,822,729.79 | 1,911,196.39 |
| Shares Outstanding (M) | 12.30 | 12.30 | 12.30 |
| Fair Value | $141,283.71 | $148,204.58 | $155,397.72 |
| Upside / Downside | 568.01% | 600.73% | 634.74% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| ATLO | Ames National Corporation | 3.84% | $0.87 | 48.60% |
| FRME | First Merchants Corporation | 3.83% | $1.44 | 35.39% |
| PCAR | PACCAR Inc | 3.83% | $4.27 | 83.66% |
| 0HJO.L | AvalonBay Communities, Inc. | 3.82% | $6.86 | 84.26% |
| FE | FirstEnergy Corp. | 3.82% | $1.73 | 75.49% |
| LXFR | Luxfer Holdings PLC | 3.81% | $0.52 | 98.38% |
| LCII | LCI Industries | 3.80% | $4.72 | 64.48% |
| NEN | New England Realty Associates Limited Partnership | 3.78% | $2.44 | 73.23% |
| PAYX | Paychex, Inc. | 3.78% | $4.10 | 91.97% |
| RGCO | RGC Resources, Inc. | 3.78% | $0.81 | 63.02% |
| UBSI | United Bankshares, Inc. | 3.78% | $1.45 | 48.05% |
| SLVM | Sylvamo Corporation | 3.77% | $1.80 | 41.11% |
| CAC | Camden National Corporation | 3.75% | $1.61 | 47.99% |
| ARCH | Arch Resources, Inc. | 3.74% | $5.04 | 50.87% |
| USB | U.S. Bancorp | 3.74% | $2.02 | 43.68% |
| WSR | Whitestone REIT | 3.74% | $0.52 | 60.32% |
| FDBC | Fidelity D & D Bancorp, Inc. | 3.73% | $1.61 | 35.71% |
| WNC | Wabash National Corporation | 3.73% | $0.33 | 5.38% |
| VLY | Valley National Bancorp | 3.72% | $0.43 | 47.26% |
| GHLD | Guild Holdings Company | 3.71% | $0.74 | 36.91% |
| FNF | Fidelity National Financial, Inc. | 3.69% | $2.00 | 46.79% |
| IPAR | Inter Parfums, Inc. | 3.68% | $3.15 | 61.47% |
| WSBF | Waterstone Financial, Inc. | 3.68% | $0.61 | 45.57% |
| AROW | Arrow Financial Corporation | 3.66% | $1.15 | 54.67% |
| ASIX | AdvanSix Inc. | 3.66% | $0.63 | 32.72% |
| ASRV | AmeriServ Financial, Inc. | 3.66% | $0.12 | 78.81% |
| CVGW | Calavo Growers, Inc. | 3.66% | $0.80 | 71.92% |
| OXY | Occidental Petroleum Corporation | 3.65% | $1.55 | 75.62% |
| FMAO | Farmers & Merchants Bancorp, Inc. | 3.64% | $0.89 | 37.59% |
| LNKB | LINKBANCORP, Inc. | 3.64% | $0.30 | 29.21% |
| BHRB | Burke & Herbert Bank & Trust Company | 3.63% | $2.24 | 31.71% |
| EOG | EOG Resources, Inc. | 3.63% | $3.90 | 38.34% |
| FITB | Fifth Third Bancorp | 3.61% | $1.72 | 47.89% |
| LNC | Lincoln National Corporation | 3.61% | $1.63 | 14.98% |
| MCBS | MetroCity Bankshares, Inc. | 3.61% | $0.95 | 36.60% |
| OZK | Bank OZK | 3.61% | $1.70 | 26.69% |
| PCB | PCB Bancorp | 3.61% | $0.78 | 31.72% |
| SFD | SMITHFIELD FOODS INC | 3.60% | $0.80 | 36.46% |
| 0HOB.L | H&R Block, Inc. | 3.59% | $1.54 | 33.12% |
| ASB | Associated Banc-Corp | 3.59% | $0.92 | 87.56% |
| PLOW | Douglas Dynamics, Inc. | 3.59% | $1.18 | 66.47% |
| EXC | Exelon Corporation | 3.58% | $1.57 | 56.50% |
| MC | Moelis & Company | 3.58% | $2.55 | 85.89% |
| TIPT | Tiptree Inc. | 3.57% | $0.64 | 49.10% |
| BPRN | Princeton Bancorp, Inc. | 3.56% | $1.20 | 46.56% |
| EVRG | Evergy, Inc. | 3.56% | $2.60 | 71.71% |
| CZFS | Citizens Financial Services, Inc. | 3.55% | $1.97 | 27.82% |
| CNO-PA | CNO Financial Group, Inc. 5.125 | 3.54% | $0.67 | 22.53% |
| NBTB | NBT Bancorp Inc. | 3.54% | $1.47 | 46.30% |
| 0JQQ.L | Archer-Daniels-Midland Company | 3.53% | $2.03 | 82.76% |