DDM Analysis: BBCA.JK

Valuation Snapshot

Stable Growth	$25,422.05 - $91,921.66	$80,582.40
Multi-Stage	$11,921.55 - $13,027.73	$12,464.56
Blended Fair Value	$46,523.48
Current Price	$8,675.00
Upside	436.29%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	31.34%	27.21%	277.51	212.51	155.01	111.40	110.60	71.00	52.00	42.00	35.00	30.60
YoY Growth	-	-	30.59%	37.10%	39.14%	0.72%	55.77%	36.54%	23.81%	20.00%	14.38%	22.40%
Dividend Yield	-	-	3.26%	2.16%	1.77%	1.40%	1.78%	1.29%	0.95%	0.90%	1.06%	1.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	56,976,535.00
(-) Cash Dividends Paid (M)	36,982,515.00
(=) Cash Retained (M)	19,994,020.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,395,307.00	7,122,066.88	4,273,240.13
Cash Retained (M)	19,994,020.00	19,994,020.00	19,994,020.00
(-) Cash Required (M)	-11,395,307.00	-7,122,066.88	-4,273,240.13
(=) Excess Retained (M)	8,598,713.00	12,871,953.13	15,720,779.88
(/) Shares Outstanding (M)	123,270.28	123,270.28	123,270.28
(=) Excess Retained per Share	69.75	104.42	127.53
LTM Dividend per Share	300.01	300.01	300.01
(+) Excess Retained per Share	69.75	104.42	127.53
(=) Adjusted Dividend	369.77	404.43	427.54
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$25,422.05	$80,582.40	$91,921.66
Upside / Downside	193.05%	828.90%	959.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	56,976,535.00	60,680,009.78	64,624,210.41	68,824,784.09	73,298,395.05	78,062,790.73	80,404,674.45
Payout Ratio	64.91%	69.93%	74.94%	79.96%	84.98%	90.00%	92.50%
Projected Dividends (M)	36,982,515.00	42,431,504.54	48,432,611.59	55,034,589.46	62,290,196.66	70,256,511.66	74,374,323.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	39,270,593.19	39,642,826.30	40,015,059.41
Year 2 PV (M)	41,485,463.63	42,275,645.19	43,073,281.29
Year 3 PV (M)	43,628,755.15	44,881,179.92	46,157,346.63
Year 4 PV (M)	45,702,064.88	47,459,637.32	49,267,422.37
Year 5 PV (M)	47,706,958.91	50,011,222.86	52,403,676.42
PV of Terminal Value (M)	1,251,778,469.63	1,312,239,837.78	1,375,015,204.80
Equity Value (M)	1,469,572,305.39	1,536,510,349.37	1,605,931,990.93
Shares Outstanding (M)	123,270.28	123,270.28	123,270.28
Fair Value	$11,921.55	$12,464.56	$13,027.73
Upside / Downside	37.42%	43.68%	50.18%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Ticker

Industry

Sector

PT Bank Central Asia Tbk (BBCA.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener