DDM Analysis: MTEL.JK

Valuation Snapshot

Stable Growth	$1,897.50 - $5,193.79	$4,867.34
Multi-Stage	$747.09 - $816.62	$781.22
Blended Fair Value	$2,824.28
Current Price	$555.00
Upside	408.88%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018
DPS	75.67%	0.00%	18.41	21.62	11.82	26.69	1.26	1.10	1.00	0.00	0.00	0.00
YoY Growth	-	-	-14.88%	82.89%	-55.70%	2,013.09%	14.78%	10.37%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	3.26%	3.52%	1.68%	3.47%	0.17%	0.14%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,134,366.00
(-) Cash Dividends Paid (M)	1,504,281.00
(=) Cash Retained (M)	630,085.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	426,873.20	266,795.75	160,077.45
Cash Retained (M)	630,085.00	630,085.00	630,085.00
(-) Cash Required (M)	-426,873.20	-266,795.75	-160,077.45
(=) Excess Retained (M)	203,211.80	363,289.25	470,007.55
(/) Shares Outstanding (M)	81,726.89	81,726.89	81,726.89
(=) Excess Retained per Share	2.49	4.45	5.75
LTM Dividend per Share	18.41	18.41	18.41
(+) Excess Retained per Share	2.49	4.45	5.75
(=) Adjusted Dividend	20.89	22.85	24.16
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,897.50	$4,867.34	$5,193.79
Upside / Downside	241.89%	777.00%	835.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,134,366.00	2,273,099.79	2,420,851.28	2,578,206.61	2,745,790.04	2,924,266.39	3,011,994.38
Payout Ratio	70.48%	74.38%	78.29%	82.19%	86.10%	90.00%	92.50%
Projected Dividends (M)	1,504,281.00	1,690,805.37	1,895,222.33	2,119,069.84	2,364,010.21	2,631,839.75	2,786,094.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,570,320.42	1,585,204.98	1,600,089.53
Year 2 PV (M)	1,634,742.99	1,665,880.25	1,697,311.26
Year 3 PV (M)	1,697,576.08	1,746,307.39	1,795,962.49
Year 4 PV (M)	1,758,846.68	1,826,486.96	1,896,059.68
Year 5 PV (M)	1,818,581.37	1,906,419.54	1,997,619.47
PV of Terminal Value (M)	52,576,953.76	55,116,440.29	57,753,118.94
Equity Value (M)	61,057,021.31	63,846,739.40	66,740,161.37
Shares Outstanding (M)	81,726.89	81,726.89	81,726.89
Fair Value	$747.09	$781.22	$816.62
Upside / Downside	34.61%	40.76%	47.14%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

PT Dayamitra Telekomunikasi Tbk. (MTEL.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener