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

Ticker

Industry

Sector

PT Gowa Makassar Tourism Development Tbk (GMTD.JK)

Company Dividend Discount ModelIndustry: Real Estate - DevelopmentSector: Real Estate

Valuation Snapshot

Stable Growth$196.03 - $291.66$241.60
Multi-Stage$252.16 - $276.62$264.16
Blended Fair Value$252.88
Current Price$2,520.00
Upside-89.97%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS2.83%-7.47%2.300.300.000.000.002.001.602.504.506.50
YoY Growth--666.67%0.00%0.00%0.00%-100.00%25.00%-36.00%-44.44%-30.77%30.00%
Dividend Yield--0.10%0.01%0.00%0.00%0.00%0.11%0.08%0.19%0.85%0.88%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)23,911.93
(-) Cash Dividends Paid (M)2,335.37
(=) Cash Retained (M)21,576.56
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,782.392,988.991,793.39
Cash Retained (M)21,576.5621,576.5621,576.56
(-) Cash Required (M)-4,782.39-2,988.99-1,793.39
(=) Excess Retained (M)16,794.1718,587.5619,783.16
(/) Shares Outstanding (M)1,015.381,015.381,015.38
(=) Excess Retained per Share16.5418.3119.48
LTM Dividend per Share2.302.302.30
(+) Excess Retained per Share16.5418.3119.48
(=) Adjusted Dividend18.8420.6121.78
WACC / Discount Rate10.00%10.00%10.00%
Growth Rate0.35%1.35%2.35%
Fair Value$196.03$241.60$291.66
Upside / Downside-92.22%-90.41%-88.43%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)23,911.9324,235.9424,564.3324,897.1825,234.5325,576.4626,343.75
Payout Ratio9.77%25.81%41.86%57.91%73.95%90.00%92.50%
Projected Dividends (M)2,335.376,256.0810,282.6114,417.1218,661.7723,018.8124,367.97

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.00%10.00%10.00%
Growth Rate0.35%1.35%2.35%
Year 1 PV (M)5,631.255,687.365,743.48
Year 2 PV (M)8,331.218,498.088,666.59
Year 3 PV (M)10,514.4210,831.8811,155.67
Year 4 PV (M)12,250.7412,746.3913,256.92
Year 5 PV (M)13,601.7514,293.0715,012.22
PV of Terminal Value (M)205,708.57216,163.92227,040.13
Equity Value (M)256,037.95268,220.70280,875.01
Shares Outstanding (M)1,015.381,015.381,015.38
Fair Value$252.16$264.16$276.62
Upside / Downside-89.99%-89.52%-89.02%

High-Yield Dividend Screener

« Prev Page 20 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
SMBCSouthern Missouri Bancorp, Inc.1.61%$0.9417.19%
VIRCVirco Mfg. Corporation1.61%$0.1041.34%
CNOCNO Financial Group, Inc.1.60%$0.6722.53%
IVTInvenTrust Properties Corp.1.60%$0.4529.49%
KBRKBR, Inc.1.60%$0.6521.84%
OBKOrigin Bancorp, Inc.1.60%$0.6031.45%
TNCTennant Company1.60%$1.1839.96%
DELLDell Technologies Inc.1.59%$2.0327.33%
RVSBRiverview Bancorp, Inc.1.59%$0.0835.84%
0HPW.LBroadridge Financial Solutions, Inc.1.58%$3.4944.54%
CCFChase Corporation1.58%$2.0157.26%
MSIFMSC Income Fund, Inc.1.58%$0.2112.72%
PRIPrimerica, Inc.1.58%$4.1018.44%
IEXIDEX Corporation1.57%$2.8244.28%
LHXL3Harris Technologies, Inc.1.57%$4.7951.11%
MROMarathon Oil Corporation1.57%$0.4519.02%
NEUNewMarket Corporation1.57%$10.8222.69%
PSMTPriceSmart, Inc.1.57%$1.9339.29%
TFSLTFS Financial Corporation1.57%$0.2165.45%
UFPIUFP Industries, Inc.1.57%$1.4425.79%
0M3Q.LZoetis Inc.1.56%$1.9532.55%
0K92.LNorthrop Grumman Corporation1.55%$8.8031.43%
0QZ5.LCognizant Technology Solutions Corporation1.55%$1.2528.62%
EMREmerson Electric Co.1.55%$2.1151.98%
SYFSynchrony Financial1.55%$1.3213.96%
TXRHTexas Roadhouse, Inc.1.55%$2.6540.30%
0HQW.LC.H. Robinson Worldwide, Inc.1.54%$2.4850.26%
0J76.LHuntington Ingalls Industries, Inc.1.54%$5.3637.08%
BHEBenchmark Electronics, Inc.1.54%$0.6865.62%
DPZDomino's Pizza, Inc.1.54%$6.5437.90%
GRCThe Gorman-Rupp Company1.54%$0.7438.69%
DFSDiscover Financial Services1.53%$3.0616.08%
SPFISouth Plains Financial, Inc.1.53%$0.5916.67%
JMSBJohn Marshall Bancorp, Inc.1.52%$0.3029.07%
0J3H.LThe Hartford Financial Services Group, Inc.1.51%$2.0616.53%
TRVThe Travelers Companies, Inc.1.51%$4.2916.63%
CISMXClarkston Partners Fund Institutional Class1.50%$0.1932.74%
FCAPFirst Capital, Inc.1.50%$0.8828.53%
MGYRMagyar Bancorp, Inc.1.50%$0.2622.66%
OBTOrange County Bancorp, Inc.1.50%$0.4315.62%
OSKOshkosh Corporation1.50%$1.9919.24%
SAICScience Applications International Corporation1.50%$1.5119.14%
FULH.B. Fuller Company1.49%$0.9043.28%
CBNKCapital Bancorp, Inc.1.48%$0.4114.04%
FRBAFirst Bank1.48%$0.2414.40%
ANDEThe Andersons, Inc.1.47%$0.7836.39%
IROQIF Bancorp, Inc.1.47%$0.4025.40%
WMWaste Management, Inc.1.47%$3.2250.78%
ATRAptarGroup, Inc.1.45%$1.7828.44%
CHXChampionX Corporation1.45%$0.3724.70%