DDM Analysis: BUDI.JK

Valuation Snapshot

Stable Growth	$648.75 - $3,690.06	$1,186.90
Multi-Stage	$565.30 - $619.71	$592.00
Blended Fair Value	$889.45
Current Price	$220.00
Upside	304.29%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.47%	0.00%	9.00	14.01	8.00	6.00	6.00	5.00	4.00	2.50	0.00	0.00
YoY Growth	-	-	-35.71%	75.00%	33.33%	0.00%	20.00%	25.00%	60.01%	0.00%	0.00%	0.00%
Dividend Yield	-	-	4.55%	5.35%	3.89%	2.83%	5.61%	6.03%	4.00%	1.98%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	88,642.00
(-) Cash Dividends Paid (M)	31,482.00
(=) Cash Retained (M)	57,160.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17,728.40	11,080.25	6,648.15
Cash Retained (M)	57,160.00	57,160.00	57,160.00
(-) Cash Required (M)	-17,728.40	-11,080.25	-6,648.15
(=) Excess Retained (M)	39,431.60	46,079.75	50,511.85
(/) Shares Outstanding (M)	4,497.07	4,497.07	4,497.07
(=) Excess Retained per Share	8.77	10.25	11.23
LTM Dividend per Share	7.00	7.00	7.00
(+) Excess Retained per Share	8.77	10.25	11.23
(=) Adjusted Dividend	15.77	17.25	18.23
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	3.79%	4.79%	5.79%
Fair Value	$648.75	$1,186.90	$3,690.06
Upside / Downside	194.89%	439.50%	1,577.30%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	88,642.00	92,885.41	97,331.96	101,991.37	106,873.83	111,990.02	115,349.72
Payout Ratio	35.52%	46.41%	57.31%	68.21%	79.10%	90.00%	92.50%
Projected Dividends (M)	31,482.00	43,110.64	55,780.49	69,564.60	84,540.60	100,791.02	106,698.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	3.79%	4.79%	5.79%
Year 1 PV (M)	40,164.89	40,551.89	40,938.88
Year 2 PV (M)	48,417.98	49,355.49	50,302.00
Year 3 PV (M)	56,256.75	57,898.59	59,572.07
Year 4 PV (M)	63,696.25	66,186.83	68,749.76
Year 5 PV (M)	70,750.99	74,225.77	77,835.76
PV of Terminal Value (M)	2,262,888.99	2,374,025.96	2,489,487.27
Equity Value (M)	2,542,175.85	2,662,244.54	2,786,885.73
Shares Outstanding (M)	4,497.07	4,497.07	4,497.07
Fair Value	$565.30	$592.00	$619.71
Upside / Downside	156.95%	169.09%	181.69%

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

Analysis Mode

Ticker

Industry

Sector

PT Budi Starch & Sweetener Tbk (BUDI.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener