DDM Analysis: MREI.JK

Valuation Snapshot

Stable Growth	$861.13 - $1,175.05	$1,020.61
Multi-Stage	$3,686.41 - $4,100.69	$3,889.09
Blended Fair Value	$2,454.85
Current Price	$925.00
Upside	165.39%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-23.01%	-7.61%	13.45	13.45	0.00	49.62	49.67	49.74	54.64	41.10	34.92	29.73
YoY Growth	-	-	0.00%	0.00%	-100.00%	-0.09%	-0.14%	-8.97%	32.95%	17.70%	17.45%	0.18%
Dividend Yield	-	-	1.78%	0.90%	0.00%	1.54%	0.99%	0.94%	0.85%	0.85%	0.92%	0.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	92,098.98
(-) Cash Dividends Paid (M)	7,022.65
(=) Cash Retained (M)	85,076.32

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18,419.80	11,512.37	6,907.42
Cash Retained (M)	85,076.32	85,076.32	85,076.32
(-) Cash Required (M)	-18,419.80	-11,512.37	-6,907.42
(=) Excess Retained (M)	66,656.53	73,563.95	78,168.90
(/) Shares Outstanding (M)	517.79	517.79	517.79
(=) Excess Retained per Share	128.73	142.07	150.97
LTM Dividend per Share	13.56	13.56	13.56
(+) Excess Retained per Share	128.73	142.07	150.97
(=) Adjusted Dividend	142.29	155.64	164.53
WACC / Discount Rate	5.33%	5.33%	5.33%
Growth Rate	-9.61%	-8.61%	-7.61%
Fair Value	$861.13	$1,020.61	$1,175.05
Upside / Downside	-6.90%	10.34%	27.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	92,098.98	84,171.57	76,926.51	70,305.06	64,253.56	58,722.94	60,484.63
Payout Ratio	7.63%	24.10%	40.58%	57.05%	73.53%	90.00%	92.50%
Projected Dividends (M)	7,022.65	20,285.43	31,212.98	40,109.07	47,242.44	52,850.65	55,948.28

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.33%	5.33%	5.33%
Growth Rate	-9.61%	-8.61%	-7.61%
Year 1 PV (M)	19,048.35	19,259.08	19,469.81
Year 2 PV (M)	27,522.11	28,134.43	28,753.48
Year 3 PV (M)	33,209.50	34,323.91	35,462.98
Year 4 PV (M)	36,730.37	38,382.91	40,090.60
Year 5 PV (M)	38,584.82	40,766.86	43,046.52
PV of Terminal Value (M)	1,753,696.02	1,852,870.70	1,956,482.27
Equity Value (M)	1,908,791.17	2,013,737.89	2,123,305.67
Shares Outstanding (M)	517.79	517.79	517.79
Fair Value	$3,686.41	$3,889.09	$4,100.69
Upside / Downside	298.53%	320.44%	343.32%

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 Maskapai Reasuransi Indonesia Tbk (MREI.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener