DDM Analysis: BBMD.JK

Valuation Snapshot

Stable Growth	$1,236.73 - $2,271.74	$1,663.96
Multi-Stage	$1,788.11 - $1,961.90	$1,873.35
Blended Fair Value	$1,768.66
Current Price	$2,120.00
Upside	-16.57%
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	0.00%	5.60%	34.25	34.25	34.24	29.77	0.00	0.00	14.89	14.89	14.89	12.40
YoY Growth	-	-	0.00%	0.03%	15.01%	0.00%	0.00%	-100.00%	0.00%	0.00%	20.05%	-37.53%
Dividend Yield	-	-	1.76%	1.70%	1.75%	1.45%	0.00%	0.00%	1.08%	1.06%	0.96%	0.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	342,869.45
(-) Cash Dividends Paid (M)	137,997.52
(=) Cash Retained (M)	204,871.93

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	68,573.89	42,858.68	25,715.21
Cash Retained (M)	204,871.93	204,871.93	204,871.93
(-) Cash Required (M)	-68,573.89	-42,858.68	-25,715.21
(=) Excess Retained (M)	136,298.04	162,013.25	179,156.72
(/) Shares Outstanding (M)	4,029.13	4,029.13	4,029.13
(=) Excess Retained per Share	33.83	40.21	44.47
LTM Dividend per Share	34.25	34.25	34.25
(+) Excess Retained per Share	33.83	40.21	44.47
(=) Adjusted Dividend	68.08	74.46	78.72
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	1.45%	2.45%	3.45%
Fair Value	$1,236.73	$1,663.96	$2,271.74
Upside / Downside	-41.66%	-21.51%	7.16%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	342,869.45	351,269.54	359,875.43	368,692.15	377,724.88	386,978.91	398,588.27
Payout Ratio	40.25%	50.20%	60.15%	70.10%	80.05%	90.00%	92.50%
Projected Dividends (M)	137,997.52	176,331.21	216,460.39	258,450.00	302,367.13	348,281.02	368,694.15

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	1.45%	2.45%	3.45%
Year 1 PV (M)	163,134.44	164,742.47	166,350.50
Year 2 PV (M)	185,272.66	188,943.16	192,649.66
Year 3 PV (M)	204,656.67	210,768.48	217,000.76
Year 4 PV (M)	221,513.61	230,377.50	239,504.79
Year 5 PV (M)	236,054.40	247,920.06	260,258.15
PV of Terminal Value (M)	6,193,882.92	6,505,228.58	6,828,970.48
Equity Value (M)	7,204,514.70	7,547,980.25	7,904,734.34
Shares Outstanding (M)	4,029.13	4,029.13	4,029.13
Fair Value	$1,788.11	$1,873.35	$1,961.90
Upside / Downside	-15.66%	-11.63%	-7.46%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT Bank Mestika Dharma Tbk (BBMD.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener