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 Multi Indocitra Tbk (MICE.JK)

Company Dividend Discount ModelIndustry: Household & Personal ProductsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$1,019.73 - $1,800.46$1,350.72
Multi-Stage$1,773.50 - $1,951.10$1,860.58
Blended Fair Value$1,605.65
Current Price$478.00
Upside235.91%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-0.12%-0.08%10.005.0015.004.005.0010.0610.0610.060.0010.08
YoY Growth--100.00%-66.67%275.00%-20.00%-50.30%0.00%0.00%0.00%-100.00%0.00%
Dividend Yield--2.33%0.98%1.81%1.06%1.72%3.05%2.40%2.89%0.00%2.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)45,256.09
(-) Cash Dividends Paid (M)5,919.04
(=) Cash Retained (M)39,337.05
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)9,051.225,657.013,394.21
Cash Retained (M)39,337.0539,337.0539,337.05
(-) Cash Required (M)-9,051.22-5,657.01-3,394.21
(=) Excess Retained (M)30,285.8333,680.0435,942.85
(/) Shares Outstanding (M)591.90591.90591.90
(=) Excess Retained per Share51.1756.9060.72
LTM Dividend per Share10.0010.0010.00
(+) Excess Retained per Share51.1756.9060.72
(=) Adjusted Dividend61.1766.9070.72
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate0.40%1.40%2.40%
Fair Value$1,019.73$1,350.72$1,800.46
Upside / Downside113.33%182.58%276.66%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)45,256.0945,891.7346,536.2947,189.9147,852.7048,524.8149,980.55
Payout Ratio13.08%28.46%43.85%59.23%74.62%90.00%92.50%
Projected Dividends (M)5,919.0413,062.2520,404.9527,951.3335,705.6843,672.3346,232.01

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate0.40%1.40%2.40%
Year 1 PV (M)12,152.3912,273.4312,394.46
Year 2 PV (M)17,661.3118,014.8718,371.93
Year 3 PV (M)22,507.8323,187.0723,879.83
Year 4 PV (M)26,749.2827,830.9728,945.14
Year 5 PV (M)30,438.6231,984.9133,593.42
PV of Terminal Value (M)940,230.91987,995.051,037,680.92
Equity Value (M)1,049,740.351,101,286.301,154,865.70
Shares Outstanding (M)591.90591.90591.90
Fair Value$1,773.50$1,860.58$1,951.10
Upside / Downside271.02%289.24%308.18%

High-Yield Dividend Screener

« Prev Page 18 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
HBCPHome Bancorp, Inc.1.92%$1.1019.54%
SLMSLM Corporation1.92%$0.5317.47%
UVEUniversal Insurance Holdings, Inc.1.92%$0.6114.30%
WALWestern Alliance Bancorporation1.92%$1.6420.05%
0JZ1.LMasco Corporation1.91%$1.2331.44%
0L8B.LSouthern Copper Corporation1.91%$2.8060.30%
BKRBaker Hughes Company1.91%$0.9030.82%
BPACBullpen Parlay Acquisition Company1.91%$0.2036.09%
ELVElevance Health Inc.1.91%$6.7527.56%
NGVCNatural Grocers by Vitamin Cottage, Inc.1.91%$0.4723.70%
SYBTStock Yards Bancorp, Inc.1.91%$1.2527.22%
0JVQ.LLowe's Companies, Inc.1.90%$4.6738.55%
ATERXAB Sustainable Global Thematic Fund Class R1.90%$2.8436.57%
BLLBall Corporation1.90%$1.329.47%
EAIEntergy Arkansas, Inc. 1M BD 4.875%661.90%$0.409.71%
MMCMarsh & McLennan Companies, Inc.1.90%$3.4741.48%
THOThor Industries, Inc.1.90%$2.0037.63%
TRGPTarga Resources Corp.1.90%$3.5546.50%
TTCThe Toro Company1.90%$1.5245.26%
0K8M.LNorfolk Southern Corporation1.89%$5.4241.12%
FDXFedEx Corporation1.89%$5.5432.63%
ALLThe Allstate Corporation1.87%$3.8112.13%
BERYBerry Global Group, Inc.1.87%$1.2624.23%
NHCNational HealthCare Corporation1.87%$2.4437.72%
PRDOPerdoceo Education Corporation1.87%$0.5423.03%
ABTAbbott Laboratories1.86%$2.3128.93%
TNETTriNet Group, Inc.1.86%$1.0638.35%
BTMDbiote Corp.1.85%$0.055.82%
WDFCWD-40 Company1.85%$3.6554.36%
AMTBAmerant Bancorp Inc.1.84%$0.3622.80%
BNHBrookfield Finance Inc. 4.625%1.84%$0.3070.51%
MGRCMcGrath RentCorp1.84%$1.9332.75%
NATINational Instruments Corporation1.84%$1.1082.38%
OTISOtis Worldwide Corporation1.84%$1.6347.44%
WSWorthington Steel, Inc.1.84%$0.6526.98%
KBHKB Home1.83%$1.0513.68%
WRBW. R. Berkley Corporation1.83%$1.2726.69%
PIPRPiper Sandler Companies1.82%$6.3647.91%
SFBSServisFirst Bancshares, Inc.1.82%$1.3027.90%
YUMYum! Brands, Inc.1.82%$2.7354.40%
LVSLas Vegas Sands Corp.1.81%$1.1851.99%
HNVRHanover Bancorp, Inc.1.80%$0.4126.32%
TSCOTractor Supply Company1.79%$0.9143.76%
CLIMack-Cali Realty Corporation1.78%$0.3321.71%
RRRRed Rock Resorts, Inc.1.78%$1.1260.48%
SBRSabine Royalty Trust1.78%$1.2523.02%
TMUST-Mobile US, Inc.1.78%$3.5533.70%
BWFGBankwell Financial Group, Inc.1.77%$0.8021.59%
DGXQuest Diagnostics Incorporated1.77%$3.0735.81%
JPMJPMorgan Chase & Co.1.77%$5.7527.69%