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

Analysis Mode

Ticker

Industry

Sector

P.T. Bank Pan Indonesia Tbk (PNBN.JK)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$931.20 - $1,399.40$1,152.76
Multi-Stage$1,947.47 - $2,143.39$2,043.50
Blended Fair Value$1,598.13
Current Price$1,080.00
Upside47.98%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%0.008.0319.980.000.000.000.000.000.000.00
YoY Growth---100.00%-59.82%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--0.00%0.70%1.40%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,669,386.00
(-) Cash Dividends Paid (M)1,010,762.00
(=) Cash Retained (M)1,658,624.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)533,877.20333,673.25200,203.95
Cash Retained (M)1,658,624.001,658,624.001,658,624.00
(-) Cash Required (M)-533,877.20-333,673.25-200,203.95
(=) Excess Retained (M)1,124,746.801,324,950.751,458,420.05
(/) Shares Outstanding (M)24,075.1824,075.1824,075.18
(=) Excess Retained per Share46.7255.0360.58
LTM Dividend per Share41.9841.9841.98
(+) Excess Retained per Share46.7255.0360.58
(=) Adjusted Dividend88.7097.02102.56
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate-2.27%-1.27%-0.27%
Fair Value$931.20$1,152.76$1,399.40
Upside / Downside-13.78%6.74%29.57%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,669,386.002,635,369.142,601,785.782,568,630.372,535,897.482,503,581.712,578,689.16
Payout Ratio37.86%48.29%58.72%69.15%79.57%90.00%92.50%
Projected Dividends (M)1,010,762.001,272,671.671,527,742.001,776,104.772,017,889.512,253,223.542,385,287.48

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate-2.27%-1.27%-0.27%
Year 1 PV (M)1,176,985.531,189,029.301,201,073.07
Year 2 PV (M)1,306,650.711,333,528.721,360,680.38
Year 3 PV (M)1,404,859.251,448,428.681,492,889.74
Year 4 PV (M)1,476,101.981,537,453.881,600,698.68
Year 5 PV (M)1,524,326.521,603,929.121,686,823.09
PV of Terminal Value (M)39,996,662.1042,085,347.2944,260,394.54
Equity Value (M)46,885,586.0849,197,716.9851,602,559.50
Shares Outstanding (M)24,075.1824,075.1824,075.18
Fair Value$1,947.47$2,043.50$2,143.39
Upside / Downside80.32%89.21%98.46%

High-Yield Dividend Screener

« Prev Page 23 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
HUBBHubbell Incorporated1.14%$5.2632.54%
MATXMatson, Inc.1.14%$1.4210.47%
SNXTD SYNNEX Corporation1.14%$1.7418.66%
ARMKAramark1.13%$0.4233.95%
CVLGCovenant Logistics Group, Inc.1.13%$0.2521.30%
EQTEQT Corporation1.13%$0.6121.38%
WHDCactus, Inc.1.13%$0.5321.20%
CFBKCF Bankshares Inc.1.12%$0.2810.89%
LIILennox International Inc.1.12%$5.5923.57%
ROLRollins, Inc.1.12%$0.6661.92%
FELEFranklin Electric Co., Inc.1.11%$1.0734.36%
GOLFAcushnet Holdings Corp.1.11%$0.9124.93%
KOPKoppers Holdings Inc.1.11%$0.3037.27%
MWAMueller Water Products, Inc.1.11%$0.2721.86%
RSGRepublic Services, Inc.1.11%$2.3334.47%
0HOU.LBorgWarner Inc.1.10%$0.5080.60%
0K3H.LMotorola Solutions, Inc.1.10%$4.2033.55%
FBKFB Financial Corporation1.10%$0.6232.29%
AGCOAGCO Corporation1.09%$1.1623.05%
VREVeris Residential, Inc.1.09%$0.1626.28%
ALSNAllison Transmission Holdings, Inc.1.08%$1.0712.88%
CSVCarriage Services, Inc.1.08%$0.4514.21%
LFUSLittelfuse, Inc.1.08%$2.8359.57%
OSBCOld Second Bancorp, Inc.1.08%$0.2115.92%
TPXTempur Sealy International, Inc.1.08%$0.6242.01%
WSCWillScot Holdings Corporation1.08%$0.2117.16%
BVHBluegreen Vacations Holding Corporation1.07%$0.8018.69%
HNNAZHennessy Advisors, Inc. 4.875% Notes due 20261.07%$0.2721.11%
HTBHomeTrust Bancshares, Inc.1.07%$0.4612.57%
ZBHZimmer Biomet Holdings, Inc.1.07%$0.9623.70%
DOVDover Corporation1.05%$2.0612.63%
NDAQNasdaq, Inc.1.05%$1.0136.06%
0H9N.LAecom1.04%$1.0023.78%
BODYThe Beachbody Company, Inc.1.04%$0.101.61%
LYTSLSI Industries Inc.1.04%$0.1924.09%
UNTYUnity Bancorp, Inc.1.04%$0.5310.03%
CTVACorteva, Inc.1.03%$0.7029.41%
TJXThe TJX Companies, Inc.1.03%$1.5935.03%
ABCBAmeris Bancorp1.02%$0.7613.03%
CRAICRA International, Inc.1.02%$2.0523.94%
CTA-PBE. I. du Pont de Nemours and Company1.02%$0.7029.41%
FNWDFinward Bancorp1.02%$0.3633.06%
HSIIHeidrick & Struggles International, Inc.1.02%$0.6034.74%
LNGCheniere Energy, Inc.1.02%$2.0211.09%
0HTG.LCardinal Health, Inc.1.01%$2.0731.03%
0I4X.LCrown Holdings, Inc.1.01%$1.0312.58%
CMCCommercial Metals Company1.01%$0.7296.19%
TRTootsie Roll Industries, Inc.1.01%$0.3627.67%
KNXKnight-Swift Transportation Holdings Inc.1.00%$0.5259.68%
PNFPPinnacle Financial Partners, Inc.1.00%$0.9611.84%