DDM Analysis: TBIG.JK

Valuation Snapshot

Stable Growth	$4,700.71 - $12,867.00	$12,058.26
Multi-Stage	$1,869.71 - $2,042.71	$1,954.63
Blended Fair Value	$7,006.45
Current Price	$2,300.00
Upside	204.63%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	15.69%	15.76%	55.36	58.57	36.31	30.81	26.96	26.71	33.87	29.60	26.35	0.00
YoY Growth	-	-	-5.48%	61.31%	17.84%	14.29%	0.95%	-21.15%	14.42%	12.33%	0.00%	-100.00%
Dividend Yield	-	-	2.78%	3.14%	1.68%	1.07%	1.30%	2.95%	4.29%	2.65%	2.42%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,453,472.00
(-) Cash Dividends Paid (M)	1,241,463.00
(=) Cash Retained (M)	212,009.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	290,694.40	181,684.00	109,010.40
Cash Retained (M)	212,009.00	212,009.00	212,009.00
(-) Cash Required (M)	-290,694.40	-181,684.00	-109,010.40
(=) Excess Retained (M)	-78,685.40	30,325.00	102,998.60
(/) Shares Outstanding (M)	22,465.16	22,465.16	22,465.16
(=) Excess Retained per Share	-3.50	1.35	4.58
LTM Dividend per Share	55.26	55.26	55.26
(+) Excess Retained per Share	-3.50	1.35	4.58
(=) Adjusted Dividend	51.76	56.61	59.85
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$4,700.71	$12,058.26	$12,867.00
Upside / Downside	104.38%	424.27%	459.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,453,472.00	1,547,947.68	1,648,564.28	1,755,720.96	1,869,842.82	1,991,382.60	2,051,124.08
Payout Ratio	85.41%	86.33%	87.25%	88.17%	89.08%	90.00%	92.50%
Projected Dividends (M)	1,241,463.00	1,336,357.06	1,438,342.16	1,547,939.22	1,665,706.91	1,792,244.34	1,897,289.77

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)	1,241,129.39	1,252,893.65	1,264,657.91
Year 2 PV (M)	1,240,655.79	1,264,286.80	1,288,140.74
Year 3 PV (M)	1,240,045.29	1,275,642.54	1,311,914.59
Year 4 PV (M)	1,239,300.93	1,286,960.95	1,335,982.58
Year 5 PV (M)	1,238,425.70	1,298,242.13	1,360,347.87
PV of Terminal Value (M)	35,803,822.06	37,533,160.06	39,328,683.89
Equity Value (M)	42,003,379.17	43,911,186.12	45,889,727.57
Shares Outstanding (M)	22,465.16	22,465.16	22,465.16
Fair Value	$1,869.71	$1,954.63	$2,042.71
Upside / Downside	-18.71%	-15.02%	-11.19%

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 Tower Bersama Infrastructure Tbk (TBIG.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener