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 16 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
HWBK	Hawthorn Bancshares, Inc.	2.27%	$0.77	24.18%
UTMD	Utah Medical Products, Inc.	2.27%	$1.28	35.35%
DKS	DICK'S Sporting Goods, Inc.	2.26%	$4.52	38.61%
EML	The Eastern Company	2.26%	$0.44	37.05%
SBCF	Seacoast Banking Corporation of Florida	2.26%	$0.71	43.09%
WMK	Weis Markets, Inc.	2.26%	$1.45	35.88%
0JYA.L	Marathon Petroleum Corporation	2.25%	$3.72	74.60%
FSBC	Five Star Bancorp	2.25%	$0.80	29.79%
IBM	International Business Machines Corporation	2.25%	$6.56	78.75%
0KYZ.L	SBA Communications Corporation	2.24%	$4.32	54.40%
BPOP	Popular, Inc.	2.24%	$2.82	24.06%
MFIN	Medallion Financial Corp.	2.24%	$0.23	12.50%
MS	Morgan Stanley	2.24%	$4.07	40.12%
FXNC	First National Corporation	2.23%	$0.55	86.28%
BAC	Bank of America Corporation	2.22%	$1.24	31.97%
SSB	SouthState Corporation	2.22%	$2.09	30.58%
VLGEA	Village Super Market, Inc.	2.22%	$0.77	20.42%
WWW	Wolverine World Wide, Inc.	2.22%	$0.41	37.79%
CCBG	Capital City Bank Group, Inc.	2.21%	$0.93	26.22%
CG	The Carlyle Group Inc.	2.20%	$1.34	76.25%
NHI	National Health Investors, Inc.	2.20%	$1.69	54.58%
VNO	Vornado Realty Trust	2.20%	$0.73	15.58%
BANC	Banc of California, Inc.	2.19%	$0.43	32.44%
EBTC	Enterprise Bancorp, Inc.	2.19%	$0.87	26.66%
RHP	Ryman Hospitality Properties, Inc.	2.19%	$2.09	57.31%
CDP	COPT Defense Properties	2.18%	$0.60	45.15%
FDS	FactSet Research Systems Inc.	2.18%	$6.20	39.64%
ISBA	Isabella Bank Corporation	2.18%	$1.10	44.52%
WH	Wyndham Hotels & Resorts, Inc.	2.18%	$1.64	37.28%
EFSC	Enterprise Financial Services Corp	2.17%	$1.17	22.34%
ETH	Grayscale Ethereum Mini Trust	2.17%	$0.64	34.57%
SEM	Select Medical Holdings Corporation	2.17%	$0.32	36.19%
BFST	Business First Bancshares, Inc.	2.16%	$0.56	20.21%
CWBC	Community West Bancshares	2.16%	$0.48	26.89%
EHTH	eHealth, Inc.	2.16%	$0.09	5.60%
TPL	Texas Pacific Land Corporation	2.16%	$6.42	31.02%
CBSH	Commerce Bancshares, Inc.	2.15%	$1.12	26.40%
COLM	Columbia Sportswear Company	2.15%	$1.20	35.55%
HTH	Hilltop Holdings Inc.	2.15%	$0.73	28.46%
NATH	Nathan's Famous, Inc.	2.15%	$1.98	35.76%
RCKY	Rocky Brands, Inc.	2.15%	$0.62	22.50%
BDX	Becton, Dickinson and Company	2.14%	$4.17	71.28%
CI	Cigna Corporation	2.14%	$5.96	26.01%
FBIZ	First Business Financial Services, Inc.	2.14%	$1.15	18.19%
JBSS	John B. Sanfilippo & Son, Inc.	2.14%	$1.49	26.50%
JNPR	Juniper Networks, Inc.	2.14%	$0.86	82.37%
POOL	Pool Corporation	2.14%	$4.92	44.68%
CSCO	Cisco Systems, Inc.	2.13%	$1.62	62.56%
CSTR	CapStar Financial Holdings, Inc.	2.13%	$0.43	30.48%
HTLF	Heartland Financial USA, Inc.	2.13%	$1.38	69.73%

Financial Statements

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