DDM Analysis: MLPT.JK

Valuation Snapshot

Stable Growth	$3,440.50 - $7,867.22	$5,014.02
Multi-Stage	$2,550.68 - $2,781.02	$2,663.78
Blended Fair Value	$3,838.90
Current Price	$147,000.00
Upside	-97.39%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	38.55%	67.08%	217.00	181.00	290.00	115.00	133.00	42.50	30.00	31.50	7.00	4.57
YoY Growth	-	-	19.89%	-37.59%	152.17%	-13.53%	212.94%	41.67%	-4.76%	350.00%	53.27%	256.87%
Dividend Yield	-	-	0.53%	11.95%	14.80%	3.38%	11.42%	12.43%	2.12%	5.58%	0.54%	0.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	315,343.00
(-) Cash Dividends Paid (M)	161,250.00
(=) Cash Retained (M)	154,093.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	63,068.60	39,417.88	23,650.73
Cash Retained (M)	154,093.00	154,093.00	154,093.00
(-) Cash Required (M)	-63,068.60	-39,417.88	-23,650.73
(=) Excess Retained (M)	91,024.40	114,675.13	130,442.28
(/) Shares Outstanding (M)	1,875.00	1,875.00	1,875.00
(=) Excess Retained per Share	48.55	61.16	69.57
LTM Dividend per Share	86.00	86.00	86.00
(+) Excess Retained per Share	48.55	61.16	69.57
(=) Adjusted Dividend	134.55	147.16	155.57
WACC / Discount Rate	9.63%	9.63%	9.63%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$3,440.50	$5,014.02	$7,867.22
Upside / Downside	-97.66%	-96.59%	-94.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	315,343.00	335,840.30	357,669.91	380,918.46	405,678.16	432,047.24	445,008.66
Payout Ratio	51.13%	58.91%	66.68%	74.45%	82.23%	90.00%	92.50%
Projected Dividends (M)	161,250.00	197,836.25	238,497.44	283,608.72	333,576.81	388,842.51	411,633.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.63%	9.63%	9.63%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	178,770.63	180,465.14	182,159.65
Year 2 PV (M)	194,744.10	198,453.43	202,197.75
Year 3 PV (M)	209,262.05	215,269.21	221,390.25
Year 4 PV (M)	222,411.40	230,964.72	239,762.40
Year 5 PV (M)	234,274.62	245,590.17	257,338.79
PV of Terminal Value (M)	3,743,062.18	3,923,853.48	4,111,564.09
Equity Value (M)	4,782,524.98	4,994,596.15	5,214,412.93
Shares Outstanding (M)	1,875.00	1,875.00	1,875.00
Fair Value	$2,550.68	$2,663.78	$2,781.02
Upside / Downside	-98.26%	-98.19%	-98.11%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 12 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SO	The Southern Company	3.09%	$2.69	67.01%
CFR	Cullen/Frost Bankers, Inc.	3.08%	$3.94	39.68%
CMS	CMS Energy Corporation	3.08%	$2.17	62.27%
SJW	SJW Group	3.08%	$1.60	52.08%
SNV	Synovus Financial Corp.	3.08%	$1.54	27.05%
0HCT.L	Alliant Energy Corporation	3.07%	$1.99	62.84%
0M3L.L	Zions Bancorporation, National Association	3.07%	$1.79	31.01%
IVZ	Invesco Ltd.	3.07%	$0.83	35.83%
SWX	Southwest Gas Holdings, Inc.	3.07%	$2.46	38.44%
PEG	Public Service Enterprise Group Incorporated	3.06%	$2.48	59.65%
CASS	Cass Information Systems, Inc.	3.05%	$1.24	52.58%
CIVB	Civista Bancshares, Inc.	3.05%	$0.67	25.26%
TXN	Texas Instruments Incorporated	3.05%	$5.41	98.14%
CTRE	CareTrust REIT, Inc.	3.04%	$1.10	89.62%
UCB	United Community Banks, Inc.	3.04%	$0.95	36.76%
DRI	Darden Restaurants, Inc.	3.03%	$5.68	60.69%
HMN	Horace Mann Educators Corporation	3.02%	$1.36	34.55%
VG	Venture Global, Inc.	3.02%	$0.21	24.09%
HFBL	Home Federal Bancorp, Inc. of Louisiana	3.01%	$0.54	35.96%
TOWN	TowneBank	3.01%	$1.00	45.24%
GBCI	Glacier Bancorp, Inc.	3.00%	$1.34	64.06%
MBWM	Mercantile Bank Corporation	3.00%	$1.43	27.14%
PPL	PPL Corporation	3.00%	$1.05	71.70%
DTSQ	DT Cloud Star Acquisition Corporation	2.99%	$0.32	87.02%
EBMT	Eagle Bancorp Montana, Inc.	2.99%	$0.58	33.76%
INDB	Independent Bank Corp.	2.99%	$2.19	35.86%
ESSA	ESSA Bancorp, Inc.	2.98%	$0.61	39.75%
RDN	Radian Group Inc.	2.98%	$1.07	25.60%
0K0X.L	MetLife, Inc.	2.96%	$2.36	41.08%
CUBB	Customers Bancorp, Inc 5.375% S	2.96%	$0.66	12.54%
HBB	Hamilton Beach Brands Holding Company	2.96%	$0.47	20.02%
SD	SandRidge Energy, Inc.	2.96%	$0.44	24.38%
STRW	Strawberry Fields REIT LLC	2.95%	$0.38	70.76%
INGR	Ingredion Incorporated	2.94%	$3.23	32.02%
JWN	Nordstrom, Inc.	2.94%	$0.73	42.03%
PKBK	Parke Bancorp, Inc.	2.94%	$0.71	25.08%
0JW2.L	M&T Bank Corporation	2.93%	$5.91	33.38%
EIG	Employers Holdings, Inc.	2.93%	$1.26	48.48%
MYE	Myers Industries, Inc.	2.93%	$0.55	73.41%
RM	Regional Management Corp.	2.93%	$1.15	28.16%
HSY	The Hershey Company	2.92%	$5.33	79.75%
STZ	Constellation Brands, Inc.	2.92%	$4.12	59.24%
AROC	Archrock, Inc.	2.91%	$0.77	51.05%
JXN	Jackson Financial Inc.	2.91%	$3.13	38.19%
OSPN	OneSpan Inc.	2.91%	$0.36	23.87%
0LC6.L	Sysco Corporation	2.90%	$2.10	55.57%
EXE	Expand Energy Corporation	2.89%	$3.17	87.89%
PG	The Procter & Gamble Company	2.89%	$4.09	59.50%
RES	RPC, Inc.	2.89%	$0.16	72.96%
0M1R.L	Xcel Energy Inc.	2.88%	$2.16	65.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT Multipolar Technology Tbk (MLPT.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener