Definitive Analysis
| Stable Growth | $27.93 - $44.67 | $35.52 |
| Multi-Stage | $59.60 - $65.55 | $62.51 |
| Blended Fair Value | $49.02 | |
| Current Price | $25.75 | |
| Upside | 90.35% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 0.80% | 0.00% | 1.67 | 5.56 | 0.90 | 0.70 | 0.46 | 1.60 | 0.00 | 0.00 | 0.00 | 0.00 |
| YoY Growth | - | - | -70.05% | 520.83% | 27.03% | 51.87% | -70.99% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dividend Yield | - | - | 5.89% | 14.25% | 2.30% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Income To Common (M) | 808.15 |
| (-) Cash Dividends Paid (M) | 405.00 |
| (=) Cash Retained (M) | 403.15 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 161.63 | 101.02 | 60.61 |
| Cash Retained (M) | 403.15 | 403.15 | 403.15 |
| (-) Cash Required (M) | -161.63 | -101.02 | -60.61 |
| (=) Excess Retained (M) | 241.52 | 302.13 | 342.54 |
| (/) Shares Outstanding (M) | 300.00 | 300.00 | 300.00 |
| (=) Excess Retained per Share | 0.81 | 1.01 | 1.14 |
| LTM Dividend per Share | 1.35 | 1.35 | 1.35 |
| (+) Excess Retained per Share | 0.81 | 1.01 | 1.14 |
| (=) Adjusted Dividend | 2.16 | 2.36 | 2.49 |
| WACC / Discount Rate | 6.42% | 6.42% | 6.42% |
| Growth Rate | -1.20% | -0.20% | 0.80% |
| Fair Value | $27.93 | $35.52 | $44.67 |
| Upside / Downside | 8.47% | 37.93% | 73.47% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 808.15 | 806.54 | 804.93 | 803.32 | 801.72 | 800.12 | 824.12 |
| Payout Ratio | 50.11% | 58.09% | 66.07% | 74.05% | 82.02% | 90.00% | 92.50% |
| Projected Dividends (M) | 405.00 | 468.53 | 531.80 | 594.82 | 657.59 | 720.10 | 762.31 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 6.42% | 6.42% | 6.42% |
| Growth Rate | -1.20% | -0.20% | 0.80% |
| Year 1 PV (M) | 435.84 | 440.25 | 444.66 |
| Year 2 PV (M) | 460.18 | 469.54 | 479.00 |
| Year 3 PV (M) | 478.80 | 493.49 | 508.47 |
| Year 4 PV (M) | 492.39 | 512.63 | 533.49 |
| Year 5 PV (M) | 501.58 | 527.48 | 554.44 |
| PV of Terminal Value (M) | 15,509.88 | 16,310.84 | 17,144.55 |
| Equity Value (M) | 17,878.67 | 18,754.24 | 19,664.62 |
| Shares Outstanding (M) | 300.00 | 300.00 | 300.00 |
| Fair Value | $59.60 | $62.51 | $65.55 |
| Upside / Downside | 131.44% | 142.77% | 154.56% |
| 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% |