Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

PT Buana Finance Tbk (BBLD.JK)

Company Dividend Discount ModelIndustry: Financial - Credit ServicesSector: Financial Services

Valuation Snapshot

Stable Growth$232.85 - $341.05$284.98
Multi-Stage$372.41 - $408.55$390.13
Blended Fair Value$337.56
Current Price$745.00
Upside-54.69%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.39%-10.40%19.9815.996.004.000.0013.9915.9915.9917.9959.96
YoY Growth--25.00%166.67%50.00%0.00%-100.00%-12.50%0.00%-11.11%-70.00%0.00%
Dividend Yield--3.33%2.91%1.18%0.99%0.00%3.19%3.52%3.14%2.10%4.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)49,898.00
(-) Cash Dividends Paid (M)19,755.00
(=) Cash Retained (M)30,143.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)9,979.606,237.253,742.35
Cash Retained (M)30,143.0030,143.0030,143.00
(-) Cash Required (M)-9,979.60-6,237.25-3,742.35
(=) Excess Retained (M)20,163.4023,905.7526,400.65
(/) Shares Outstanding (M)1,645.801,645.801,645.80
(=) Excess Retained per Share12.2514.5316.04
LTM Dividend per Share12.0012.0012.00
(+) Excess Retained per Share12.2514.5316.04
(=) Adjusted Dividend24.2526.5328.04
WACC / Discount Rate8.96%8.96%8.96%
Growth Rate-1.32%-0.32%0.68%
Fair Value$232.85$284.98$341.05
Upside / Downside-68.74%-61.75%-54.22%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)49,898.0049,739.2049,580.9149,423.1249,265.8349,109.0450,582.32
Payout Ratio39.59%49.67%59.75%69.84%79.92%90.00%92.50%
Projected Dividends (M)19,755.0024,706.7629,626.8034,515.2839,372.3444,198.1446,788.64

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.96%8.96%8.96%
Growth Rate-1.32%-0.32%0.68%
Year 1 PV (M)22,447.4122,674.8822,902.35
Year 2 PV (M)24,456.0124,954.1825,457.37
Year 3 PV (M)25,885.8626,680.8127,491.88
Year 4 PV (M)26,828.2927,932.3929,070.24
Year 5 PV (M)27,362.5228,777.3130,250.02
PV of Terminal Value (M)485,935.96511,061.41537,215.58
Equity Value (M)612,916.04642,080.98672,387.43
Shares Outstanding (M)1,645.801,645.801,645.80
Fair Value$372.41$390.13$408.55
Upside / Downside-50.01%-47.63%-45.16%

High-Yield Dividend Screener

« Prev Page 14 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
UVSPUnivest Financial Corporation2.69%$0.8728.95%
VBTXVeritex Holdings, Inc.2.69%$0.8138.53%
CBTCabot Corporation2.68%$1.8029.00%
PKOHPark-Ohio Holdings Corp.2.68%$0.5633.19%
WINAWinmark Corporation2.68%$10.7696.24%
CHCOCity Holding Company2.67%$3.2036.27%
IDAIDACORP, Inc.2.67%$3.4058.98%
LFVNLifeVantage Corporation2.67%$0.1618.67%
MMM3M Company2.67%$4.3168.77%
MSEXMiddlesex Water Company2.67%$1.3456.69%
ONBOld National Bancorp2.67%$0.6035.48%
0HQU.LCF Industries Holdings, Inc.2.66%$2.0724.22%
MGYMagnolia Oil & Gas Corporation2.66%$0.6032.28%
PEBKPeoples Bancorp of North Carolina, Inc.2.66%$0.9530.99%
GSBCGreat Southern Bancorp, Inc.2.65%$1.6326.64%
HDThe Home Depot, Inc.2.65%$9.1562.39%
MVBFMVB Financial Corp.2.65%$0.6827.31%
PPGPPG Industries, Inc.2.65%$2.7662.85%
TWMIXAmerican Century Emerging Markets Investor Class2.64%$0.4076.80%
0M2A.LAdeia Inc.2.63%$0.3553.29%
ALLYAlly Financial Inc.2.63%$1.2059.56%
FRAFFranklin Financial Services Corporation2.63%$1.2836.88%
LEALear Corporation2.63%$3.1237.81%
VHIValhi, Inc.2.63%$0.3249.46%
FHIFederated Hermes, Inc.2.62%$1.3727.23%
MKCMcCormick & Company, Incorporated2.62%$1.7661.04%
SLBSLB N.V.2.62%$1.0542.94%
BAHBooz Allen Hamilton Holding Corporation2.61%$2.2233.15%
GILDGilead Sciences, Inc.2.61%$3.1849.10%
AWRAmerican States Water Company2.60%$1.8855.89%
CBANColony Bankcorp, Inc.2.59%$0.4628.75%
MDUMDU Resources Group, Inc.2.59%$0.5162.41%
PLBCPlumas Bancorp2.59%$1.1427.38%
CRD-ACrawford & Company2.58%$0.2843.18%
WBSWebster Financial Corporation2.57%$1.6429.21%
FANGDiamondback Energy, Inc.2.56%$3.9026.98%
JEFJefferies Financial Group Inc.2.56%$1.6349.77%
UNHUnitedHealth Group Incorporated2.56%$8.6044.61%
DOXAmdocs Limited2.55%$2.0439.68%
DVNDevon Energy Corporation2.55%$0.9622.55%
TGNATEGNA Inc.2.55%$0.4923.26%
CFFIC&F Financial Corporation2.54%$1.8022.24%
MTHMeritage Homes Corporation2.54%$1.6821.92%
DTMDT Midstream, Inc.2.52%$3.0477.42%
LEVILevi Strauss & Co.2.52%$0.5234.78%
NFGNational Fuel Gas Company2.52%$2.0736.34%
AMNBAmerican National Bankshares Inc.2.51%$1.2048.76%
HIMYXPioneer High Income Municipal Fund Class Y2.51%$0.1481.31%
ACNBACNB Corporation2.50%$1.1837.66%
FMBHFirst Mid Bancshares, Inc.2.50%$0.9626.52%