DDM Analysis: BBMD.JK

Valuation Snapshot

Stable Growth	$1,236.62 - $2,271.44	$1,663.79
Multi-Stage	$1,787.89 - $1,961.66	$1,873.13
Blended Fair Value	$1,768.46
Current Price	$2,120.00
Upside	-16.58%
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	0.00%	5.60%	34.25	34.25	34.24	29.77	0.00	0.00	14.89	14.89	14.89	12.40
YoY Growth	-	-	0.00%	0.03%	15.01%	0.00%	0.00%	-100.00%	0.00%	0.00%	20.05%	-37.53%
Dividend Yield	-	-	1.76%	1.70%	1.75%	1.45%	0.00%	0.00%	1.08%	1.06%	0.96%	0.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	342,869.45
(-) Cash Dividends Paid (M)	137,997.52
(=) Cash Retained (M)	204,871.93

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	68,573.89	42,858.68	25,715.21
Cash Retained (M)	204,871.93	204,871.93	204,871.93
(-) Cash Required (M)	-68,573.89	-42,858.68	-25,715.21
(=) Excess Retained (M)	136,298.04	162,013.25	179,156.72
(/) Shares Outstanding (M)	4,029.13	4,029.13	4,029.13
(=) Excess Retained per Share	33.83	40.21	44.47
LTM Dividend per Share	34.25	34.25	34.25
(+) Excess Retained per Share	33.83	40.21	44.47
(=) Adjusted Dividend	68.08	74.46	78.72
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	1.45%	2.45%	3.45%
Fair Value	$1,236.62	$1,663.79	$2,271.44
Upside / Downside	-41.67%	-21.52%	7.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	342,869.45	351,269.54	359,875.43	368,692.15	377,724.88	386,978.91	398,588.27
Payout Ratio	40.25%	50.20%	60.15%	70.10%	80.05%	90.00%	92.50%
Projected Dividends (M)	137,997.52	176,331.21	216,460.39	258,450.00	302,367.13	348,281.02	368,694.15

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	1.45%	2.45%	3.45%
Year 1 PV (M)	163,133.73	164,741.75	166,349.77
Year 2 PV (M)	185,271.04	188,941.51	192,647.97
Year 3 PV (M)	204,653.99	210,765.71	216,997.92
Year 4 PV (M)	221,509.73	230,373.47	239,500.60
Year 5 PV (M)	236,049.24	247,914.64	260,252.46
PV of Terminal Value (M)	6,193,029.34	6,504,332.10	6,828,029.38
Equity Value (M)	7,203,647.07	7,547,069.18	7,903,778.11
Shares Outstanding (M)	4,029.13	4,029.13	4,029.13
Fair Value	$1,787.89	$1,873.13	$1,961.66
Upside / Downside	-15.67%	-11.64%	-7.47%

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 Bank Mestika Dharma Tbk (BBMD.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener