DDM Analysis: UNTR.JK

Valuation Snapshot

Stable Growth	$209,951.50 - $844,097.38	$560,051.66
Multi-Stage	$103,700.38 - $113,362.63	$108,443.38
Blended Fair Value	$334,247.52
Current Price	$26,775.00
Upside	1,148.36%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.99%	15.07%	2,235.27	6,883.97	1,752.66	829.66	1,002.11	1,269.08	1,002.11	693.06	598.60	817.30
YoY Growth	-	-	-67.53%	292.77%	111.25%	-17.21%	-21.04%	26.64%	44.59%	15.78%	-26.76%	48.78%
Dividend Yield	-	-	9.49%	28.65%	6.02%	3.25%	4.53%	7.51%	3.68%	2.17%	2.26%	5.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,414,710.00
(-) Cash Dividends Paid (M)	7,808,837.00
(=) Cash Retained (M)	7,605,873.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,082,942.00	1,926,838.75	1,156,103.25
Cash Retained (M)	7,605,873.00	7,605,873.00	7,605,873.00
(-) Cash Required (M)	-3,082,942.00	-1,926,838.75	-1,156,103.25
(=) Excess Retained (M)	4,522,931.00	5,679,034.25	6,449,769.75
(/) Shares Outstanding (M)	3,631.81	3,631.81	3,631.81
(=) Excess Retained per Share	1,245.37	1,563.69	1,775.91
LTM Dividend per Share	2,150.12	2,150.12	2,150.12
(+) Excess Retained per Share	1,245.37	1,563.69	1,775.91
(=) Adjusted Dividend	3,395.49	3,713.82	3,926.03
WACC / Discount Rate	7.21%	7.21%	7.21%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$209,951.50	$560,051.66	$844,097.38
Upside / Downside	684.13%	1,991.70%	3,052.56%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,414,710.00	16,416,666.15	17,483,749.45	18,620,193.16	19,830,505.72	21,119,488.59	21,753,073.25
Payout Ratio	50.66%	58.53%	66.40%	74.26%	82.13%	90.00%	92.50%
Projected Dividends (M)	7,808,837.00	9,608,129.03	11,608,336.69	13,827,977.00	16,287,125.33	19,007,539.73	20,121,592.76

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.21%	7.21%	7.21%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	8,878,133.73	8,962,286.66	9,046,439.58
Year 2 PV (M)	9,911,416.07	10,100,200.70	10,290,766.33
Year 3 PV (M)	10,909,559.51	11,222,733.76	11,541,844.79
Year 4 PV (M)	11,873,420.85	12,330,039.10	12,799,702.62
Year 5 PV (M)	12,803,838.45	13,422,268.64	14,064,367.60
PV of Terminal Value (M)	322,243,619.99	337,808,107.33	353,968,284.24
Equity Value (M)	376,619,988.60	393,845,636.20	411,711,405.16
Shares Outstanding (M)	3,631.81	3,631.81	3,631.81
Fair Value	$103,700.38	$108,443.38	$113,362.63
Upside / Downside	287.30%	305.02%	323.39%

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

Periods / Units

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Full Access

PT United Tractors Tbk (UNTR.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener