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 Pakuwon Jati Tbk (PWON.JK)

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

Valuation Snapshot

Stable Growth$692.91 - $1,313.33$943.63
Multi-Stage$705.89 - $774.07$739.34
Blended Fair Value$841.48
Current Price$376.00
Upside123.80%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.16%7.18%8.986.493.990.000.006.995.994.494.494.49
YoY Growth--38.42%62.56%0.00%-100.00%-100.00%16.66%33.29%0.04%0.01%-0.04%
Dividend Yield--2.64%1.52%0.88%0.00%0.00%2.27%0.82%0.71%0.73%0.93%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,138,736.27
(-) Cash Dividends Paid (M)17,251.58
(=) Cash Retained (M)2,121,484.70
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)427,747.25267,342.03160,405.22
Cash Retained (M)2,121,484.702,121,484.702,121,484.70
(-) Cash Required (M)-427,747.25-267,342.03-160,405.22
(=) Excess Retained (M)1,693,737.441,854,142.661,961,079.48
(/) Shares Outstanding (M)48,159.6048,159.6048,159.60
(=) Excess Retained per Share35.1738.5040.72
LTM Dividend per Share0.360.360.36
(+) Excess Retained per Share35.1738.5040.72
(=) Adjusted Dividend35.5338.8641.08
WACC / Discount Rate8.44%8.44%8.44%
Growth Rate3.16%4.16%5.16%
Fair Value$692.91$943.63$1,313.33
Upside / Downside84.28%150.96%249.29%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,138,736.272,227,610.312,320,177.462,416,591.202,517,011.352,621,604.412,700,252.54
Payout Ratio0.81%18.65%36.48%54.32%72.16%90.00%92.50%
Projected Dividends (M)17,251.58415,344.62846,492.961,312,756.371,816,308.742,359,443.972,497,733.60

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.44%8.44%8.44%
Growth Rate3.16%4.16%5.16%
Year 1 PV (M)379,324.73383,001.94386,679.16
Year 2 PV (M)706,038.67719,793.85733,681.73
Year 3 PV (M)999,981.201,029,345.811,059,279.73
Year 4 PV (M)1,263,571.851,313,285.741,364,452.35
Year 5 PV (M)1,499,072.041,573,155.351,650,139.07
PV of Terminal Value (M)29,147,368.3530,587,815.2632,084,656.37
Equity Value (M)33,995,356.8435,606,397.9637,278,888.41
Shares Outstanding (M)48,159.6048,159.6048,159.60
Fair Value$705.89$739.34$774.07
Upside / Downside87.74%96.63%105.87%

High-Yield Dividend Screener

« Prev Page 21 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
GATXGATX Corporation1.45%$2.4728.36%
SFStifel Financial Corp.1.45%$1.8630.82%
0HFN.LAnalog Devices, Inc.1.44%$3.9084.88%
HAYNHaynes International, Inc.1.44%$0.8830.16%
0I58.LCummins Inc.1.43%$7.4238.53%
0HRJ.LCSX Corporation1.42%$0.5133.32%
OLEDUniversal Display Corporation1.42%$1.7337.24%
BBWBuild-A-Bear Workshop, Inc.1.41%$0.8619.50%
LBCLuther Burbank Corporation1.41%$0.1317.07%
SNDRSchneider National, Inc.1.41%$0.3858.72%
0R13.LChurch & Dwight Co., Inc.1.40%$1.1636.55%
COHNCohen & Company Inc.1.40%$0.3548.05%
HLIHoulihan Lokey, Inc.1.40%$2.4839.81%
PATKPatrick Industries, Inc.1.40%$1.5444.05%
CXTCrane NXT, Co.1.39%$0.6624.82%
ESBAEmpire State Realty OP, L.P.1.39%$0.0949.94%
MMSMaximus, Inc.1.39%$1.2121.54%
WYNNWynn Resorts, Limited1.39%$1.7034.98%
ATENA10 Networks, Inc.1.38%$0.2434.61%
HYACHaymaker Acquisition Corp. III1.38%$0.1637.41%
ISTRInvestar Holding Corporation1.38%$0.3618.11%
MCYMercury General Corporation1.38%$1.2716.00%
ACUAcme United Corporation1.37%$0.5528.31%
DEDeere & Company1.36%$6.3434.22%
HYAC-UNHaymaker Acquisition Corp. 41.36%$0.1637.41%
RTXRTX Corporation1.36%$2.5652.52%
0HIN.LAssurant, Inc.1.35%$3.2219.47%
ALAir Lease Corporation1.35%$0.869.51%
BGCPBGC Partners, Inc.1.34%$0.0611.88%
ESRTEmpire State Realty Trust, Inc.1.34%$0.0949.94%
HUMHumana Inc.1.34%$3.5533.23%
ZEUSOlympic Steel, Inc.1.34%$0.5950.16%
0K9L.LNucor Corporation1.33%$2.2231.04%
BYByline Bancorp, Inc.1.33%$0.3913.97%
LPXLouisiana-Pacific Corporation1.33%$1.0935.19%
OPOFOld Point Financial Corporation1.33%$0.5632.91%
WSMWilliams-Sonoma, Inc.1.33%$2.5027.85%
RUSHARush Enterprises, Inc.1.32%$0.7121.15%
VLEOXValue Line Small Cap Opportunities Fund, Inc. Investor Class1.32%$0.7956.29%
0IW7.LGlobal Payments Inc.1.31%$1.0113.82%
APOApollo Global Management, Inc.1.31%$1.9227.59%
EMPEntergy Mississippi, Inc. 1M BD 661.31%$0.276.72%
NDSNNordson Corporation1.31%$3.1536.67%
ROKRockwell Automation, Inc.1.31%$5.2368.01%
UMBFUMB Financial Corporation1.31%$1.5218.87%
0L3I.LThe Charles Schwab Corporation1.30%$1.2928.42%
0R2X.LCorning Incorporated1.30%$1.1572.69%
EBAYeBay Inc.1.30%$1.1324.20%
GGGGraco Inc.1.30%$1.0736.31%
HESHess Corporation1.30%$1.9426.90%