DDM Analysis: MTEL.JK

Valuation Snapshot

Stable Growth	$1,897.45 - $5,193.79	$4,867.34
Multi-Stage	$747.08 - $816.62	$781.21
Blended Fair Value	$2,824.28
Current Price	$555.00
Upside	408.88%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018
DPS	75.67%	0.00%	18.41	21.62	11.82	26.69	1.26	1.10	1.00	0.00	0.00	0.00
YoY Growth	-	-	-14.88%	82.89%	-55.70%	2,013.09%	14.78%	10.37%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	3.26%	3.52%	1.68%	3.47%	0.17%	0.14%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,134,366.00
(-) Cash Dividends Paid (M)	1,504,281.00
(=) Cash Retained (M)	630,085.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	426,873.20	266,795.75	160,077.45
Cash Retained (M)	630,085.00	630,085.00	630,085.00
(-) Cash Required (M)	-426,873.20	-266,795.75	-160,077.45
(=) Excess Retained (M)	203,211.80	363,289.25	470,007.55
(/) Shares Outstanding (M)	81,726.89	81,726.89	81,726.89
(=) Excess Retained per Share	2.49	4.45	5.75
LTM Dividend per Share	18.41	18.41	18.41
(+) Excess Retained per Share	2.49	4.45	5.75
(=) Adjusted Dividend	20.89	22.85	24.16
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,897.45	$4,867.34	$5,193.79
Upside / Downside	241.88%	777.00%	835.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,134,366.00	2,273,099.79	2,420,851.28	2,578,206.61	2,745,790.04	2,924,266.39	3,011,994.38
Payout Ratio	70.48%	74.38%	78.29%	82.19%	86.10%	90.00%	92.50%
Projected Dividends (M)	1,504,281.00	1,690,805.37	1,895,222.33	2,119,069.84	2,364,010.21	2,631,839.75	2,786,094.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,570,320.02	1,585,204.57	1,600,089.12
Year 2 PV (M)	1,634,742.15	1,665,879.40	1,697,310.39
Year 3 PV (M)	1,697,574.77	1,746,306.05	1,795,961.11
Year 4 PV (M)	1,758,844.88	1,826,485.09	1,896,057.73
Year 5 PV (M)	1,818,579.04	1,906,417.09	1,997,616.90
PV of Terminal Value (M)	52,576,493.03	55,115,957.31	57,752,612.85
Equity Value (M)	61,056,553.89	63,846,249.49	66,739,648.10
Shares Outstanding (M)	81,726.89	81,726.89	81,726.89
Fair Value	$747.08	$781.21	$816.62
Upside / Downside	34.61%	40.76%	47.14%

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 Dayamitra Telekomunikasi Tbk. (MTEL.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener