DDM Analysis: TOWR.JK

Valuation Snapshot

Stable Growth	$4,850.48 - $13,276.65	$12,442.16
Multi-Stage	$1,848.37 - $2,023.78	$1,934.47
Blended Fair Value	$7,188.31
Current Price	$585.00
Upside	1,128.77%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-5.36%	0.00%	17.47	23.29	23.31	27.23	22.76	23.01	23.38	19.34	0.00	0.00
YoY Growth	-	-	-24.97%	-0.07%	-14.41%	19.64%	-1.10%	-1.55%	20.89%	0.00%	0.00%	0.00%
Dividend Yield	-	-	3.46%	2.74%	2.52%	2.54%	2.07%	3.41%	3.12%	2.70%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,443,444.00
(-) Cash Dividends Paid (M)	809,228.00
(=) Cash Retained (M)	2,634,216.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	688,688.80	430,430.50	258,258.30
Cash Retained (M)	2,634,216.00	2,634,216.00	2,634,216.00
(-) Cash Required (M)	-688,688.80	-430,430.50	-258,258.30
(=) Excess Retained (M)	1,945,527.20	2,203,785.50	2,375,957.70
(/) Shares Outstanding (M)	51,580.41	51,580.41	51,580.41
(=) Excess Retained per Share	37.72	42.73	46.06
LTM Dividend per Share	15.69	15.69	15.69
(+) Excess Retained per Share	37.72	42.73	46.06
(=) Adjusted Dividend	53.41	58.41	61.75
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$4,850.48	$12,442.16	$13,276.65
Upside / Downside	729.14%	2,026.87%	2,169.51%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,443,444.00	3,667,267.86	3,905,640.27	4,159,506.89	4,429,874.84	4,717,816.70	4,859,351.20
Payout Ratio	23.50%	36.80%	50.10%	63.40%	76.70%	90.00%	92.50%
Projected Dividends (M)	809,228.00	1,349,570.47	1,956,738.47	2,637,136.38	3,397,718.80	4,246,035.03	4,494,899.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,253,401.55	1,265,282.13	1,277,162.71
Year 2 PV (M)	1,687,804.35	1,719,952.29	1,752,403.50
Year 3 PV (M)	2,112,596.56	2,173,241.62	2,235,036.31
Year 4 PV (M)	2,527,935.98	2,625,153.26	2,725,147.97
Year 5 PV (M)	2,933,978.11	3,075,690.35	3,222,826.25
PV of Terminal Value (M)	84,824,156.67	88,921,195.15	93,175,036.94
Equity Value (M)	95,339,873.21	99,780,514.79	104,387,613.69
Shares Outstanding (M)	51,580.41	51,580.41	51,580.41
Fair Value	$1,848.37	$1,934.47	$2,023.78
Upside / Downside	215.96%	230.68%	245.95%

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 Sarana Menara Nusantara Tbk. (TOWR.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener