DDM Analysis: MLPT.JK

Valuation Snapshot

Stable Growth	$3,440.50 - $7,867.22	$5,014.02
Multi-Stage	$2,550.68 - $2,781.02	$2,663.78
Blended Fair Value	$3,838.90
Current Price	$147,000.00
Upside	-97.39%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	38.55%	67.08%	217.00	181.00	290.00	115.00	133.00	42.50	30.00	31.50	7.00	4.57
YoY Growth	-	-	19.89%	-37.59%	152.17%	-13.53%	212.94%	41.67%	-4.76%	350.00%	53.27%	256.87%
Dividend Yield	-	-	0.53%	11.95%	14.80%	3.38%	11.42%	12.43%	2.12%	5.58%	0.54%	0.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	315,343.00
(-) Cash Dividends Paid (M)	161,250.00
(=) Cash Retained (M)	154,093.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	63,068.60	39,417.88	23,650.73
Cash Retained (M)	154,093.00	154,093.00	154,093.00
(-) Cash Required (M)	-63,068.60	-39,417.88	-23,650.73
(=) Excess Retained (M)	91,024.40	114,675.13	130,442.28
(/) Shares Outstanding (M)	1,875.00	1,875.00	1,875.00
(=) Excess Retained per Share	48.55	61.16	69.57
LTM Dividend per Share	86.00	86.00	86.00
(+) Excess Retained per Share	48.55	61.16	69.57
(=) Adjusted Dividend	134.55	147.16	155.57
WACC / Discount Rate	9.63%	9.63%	9.63%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$3,440.50	$5,014.02	$7,867.22
Upside / Downside	-97.66%	-96.59%	-94.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	315,343.00	335,840.30	357,669.91	380,918.46	405,678.16	432,047.24	445,008.66
Payout Ratio	51.13%	58.91%	66.68%	74.45%	82.23%	90.00%	92.50%
Projected Dividends (M)	161,250.00	197,836.25	238,497.44	283,608.72	333,576.81	388,842.51	411,633.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.63%	9.63%	9.63%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	178,770.63	180,465.14	182,159.65
Year 2 PV (M)	194,744.10	198,453.43	202,197.75
Year 3 PV (M)	209,262.05	215,269.21	221,390.25
Year 4 PV (M)	222,411.40	230,964.72	239,762.40
Year 5 PV (M)	234,274.62	245,590.17	257,338.79
PV of Terminal Value (M)	3,743,062.18	3,923,853.48	4,111,564.09
Equity Value (M)	4,782,524.98	4,994,596.15	5,214,412.93
Shares Outstanding (M)	1,875.00	1,875.00	1,875.00
Fair Value	$2,550.68	$2,663.78	$2,781.02
Upside / Downside	-98.26%	-98.19%	-98.11%

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 Multipolar Technology Tbk (MLPT.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener