DDM Analysis: MICE.JK

Valuation Snapshot

Stable Growth	$775.17 - $1,222.84	$979.98
Multi-Stage	$1,109.58 - $1,218.62	$1,163.06
Blended Fair Value	$1,071.52
Current Price	$478.00
Upside	124.17%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.12%	-0.08%	10.00	5.00	15.00	4.00	5.00	10.06	10.06	10.06	0.00	10.08
YoY Growth	-	-	100.00%	-66.67%	275.00%	-20.00%	-50.30%	0.00%	0.00%	0.00%	-100.00%	0.00%
Dividend Yield	-	-	2.33%	0.98%	1.81%	1.06%	1.72%	3.05%	2.40%	2.89%	0.00%	2.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	45,256.09
(-) Cash Dividends Paid (M)	5,919.04
(=) Cash Retained (M)	39,337.05

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,051.22	5,657.01	3,394.21
Cash Retained (M)	39,337.05	39,337.05	39,337.05
(-) Cash Required (M)	-9,051.22	-5,657.01	-3,394.21
(=) Excess Retained (M)	30,285.83	33,680.04	35,942.85
(/) Shares Outstanding (M)	591.90	591.90	591.90
(=) Excess Retained per Share	51.17	56.90	60.72
LTM Dividend per Share	10.00	10.00	10.00
(+) Excess Retained per Share	51.17	56.90	60.72
(=) Adjusted Dividend	61.17	66.90	70.72
WACC / Discount Rate	8.33%	8.33%	8.33%
Growth Rate	0.40%	1.40%	2.40%
Fair Value	$775.17	$979.98	$1,222.84
Upside / Downside	62.17%	105.02%	155.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	45,256.09	45,891.73	46,536.29	47,189.91	47,852.70	48,524.81	49,980.55
Payout Ratio	13.08%	28.46%	43.85%	59.23%	74.62%	90.00%	92.50%
Projected Dividends (M)	5,919.04	13,062.25	20,404.95	27,951.33	35,705.68	43,672.33	46,232.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.33%	8.33%	8.33%
Growth Rate	0.40%	1.40%	2.40%
Year 1 PV (M)	11,939.24	12,058.15	12,177.06
Year 2 PV (M)	17,047.18	17,388.44	17,733.09
Year 3 PV (M)	21,344.11	21,988.23	22,645.18
Year 4 PV (M)	24,921.34	25,929.11	26,967.13
Year 5 PV (M)	27,861.14	29,276.50	30,748.81
PV of Terminal Value (M)	553,653.67	581,779.52	611,036.97
Equity Value (M)	656,766.68	688,419.94	721,308.23
Shares Outstanding (M)	591.90	591.90	591.90
Fair Value	$1,109.58	$1,163.06	$1,218.62
Upside / Downside	132.13%	143.32%	154.94%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT Multi Indocitra Tbk (MICE.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener