DDM Analysis: BBLD.JK

Valuation Snapshot

Stable Growth	$232.85 - $341.05	$284.98
Multi-Stage	$372.41 - $408.55	$390.13
Blended Fair Value	$337.56
Current Price	$745.00
Upside	-54.69%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.39%	-10.40%	19.98	15.99	6.00	4.00	0.00	13.99	15.99	15.99	17.99	59.96
YoY Growth	-	-	25.00%	166.67%	50.00%	0.00%	-100.00%	-12.50%	0.00%	-11.11%	-70.00%	0.00%
Dividend Yield	-	-	3.33%	2.91%	1.18%	0.99%	0.00%	3.19%	3.52%	3.14%	2.10%	4.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	49,898.00
(-) Cash Dividends Paid (M)	19,755.00
(=) Cash Retained (M)	30,143.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,979.60	6,237.25	3,742.35
Cash Retained (M)	30,143.00	30,143.00	30,143.00
(-) Cash Required (M)	-9,979.60	-6,237.25	-3,742.35
(=) Excess Retained (M)	20,163.40	23,905.75	26,400.65
(/) Shares Outstanding (M)	1,645.80	1,645.80	1,645.80
(=) Excess Retained per Share	12.25	14.53	16.04
LTM Dividend per Share	12.00	12.00	12.00
(+) Excess Retained per Share	12.25	14.53	16.04
(=) Adjusted Dividend	24.25	26.53	28.04
WACC / Discount Rate	8.96%	8.96%	8.96%
Growth Rate	-1.32%	-0.32%	0.68%
Fair Value	$232.85	$284.98	$341.05
Upside / Downside	-68.74%	-61.75%	-54.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	49,898.00	49,739.20	49,580.91	49,423.12	49,265.83	49,109.04	50,582.32
Payout Ratio	39.59%	49.67%	59.75%	69.84%	79.92%	90.00%	92.50%
Projected Dividends (M)	19,755.00	24,706.76	29,626.80	34,515.28	39,372.34	44,198.14	46,788.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.96%	8.96%	8.96%
Growth Rate	-1.32%	-0.32%	0.68%
Year 1 PV (M)	22,447.41	22,674.88	22,902.35
Year 2 PV (M)	24,456.01	24,954.18	25,457.37
Year 3 PV (M)	25,885.86	26,680.81	27,491.88
Year 4 PV (M)	26,828.29	27,932.39	29,070.24
Year 5 PV (M)	27,362.52	28,777.31	30,250.02
PV of Terminal Value (M)	485,935.96	511,061.41	537,215.58
Equity Value (M)	612,916.04	642,080.98	672,387.43
Shares Outstanding (M)	1,645.80	1,645.80	1,645.80
Fair Value	$372.41	$390.13	$408.55
Upside / Downside	-50.01%	-47.63%	-45.16%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT Buana Finance Tbk (BBLD.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener