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 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

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