DDM Analysis: BUDI.JK

Valuation Snapshot

Stable Growth	$648.78 - $3,690.88	$1,186.99
Multi-Stage	$565.32 - $619.73	$592.02
Blended Fair Value	$889.50
Current Price	$220.00
Upside	304.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.47%	0.00%	9.00	14.01	8.00	6.00	6.00	5.00	4.00	2.50	0.00	0.00
YoY Growth	-	-	-35.71%	75.00%	33.33%	0.00%	20.00%	25.00%	60.01%	0.00%	0.00%	0.00%
Dividend Yield	-	-	4.55%	5.35%	3.89%	2.83%	5.61%	6.03%	4.00%	1.98%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	88,642.00
(-) Cash Dividends Paid (M)	31,482.00
(=) Cash Retained (M)	57,160.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17,728.40	11,080.25	6,648.15
Cash Retained (M)	57,160.00	57,160.00	57,160.00
(-) Cash Required (M)	-17,728.40	-11,080.25	-6,648.15
(=) Excess Retained (M)	39,431.60	46,079.75	50,511.85
(/) Shares Outstanding (M)	4,497.07	4,497.07	4,497.07
(=) Excess Retained per Share	8.77	10.25	11.23
LTM Dividend per Share	7.00	7.00	7.00
(+) Excess Retained per Share	8.77	10.25	11.23
(=) Adjusted Dividend	15.77	17.25	18.23
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	3.79%	4.79%	5.79%
Fair Value	$648.78	$1,186.99	$3,690.88
Upside / Downside	194.90%	439.54%	1,577.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	88,642.00	92,885.41	97,331.96	101,991.37	106,873.83	111,990.02	115,349.72
Payout Ratio	35.52%	46.41%	57.31%	68.21%	79.10%	90.00%	92.50%
Projected Dividends (M)	31,482.00	43,110.64	55,780.49	69,564.60	84,540.60	100,791.02	106,698.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	3.79%	4.79%	5.79%
Year 1 PV (M)	40,164.94	40,551.93	40,938.92
Year 2 PV (M)	48,418.08	49,355.60	50,302.11
Year 3 PV (M)	56,256.94	57,898.78	59,572.26
Year 4 PV (M)	63,696.52	66,187.12	68,750.06
Year 5 PV (M)	70,751.37	74,226.17	77,836.18
PV of Terminal Value (M)	2,262,980.54	2,374,122.00	2,489,587.98
Equity Value (M)	2,542,268.39	2,662,341.61	2,786,987.52
Shares Outstanding (M)	4,497.07	4,497.07	4,497.07
Fair Value	$565.32	$592.02	$619.73
Upside / Downside	156.96%	169.10%	181.70%

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

Analysis Mode

Ticker

Industry

Sector

PT Budi Starch & Sweetener Tbk (BUDI.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener