Definitive Analysis
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Analysis Mode

Ticker

Industry

Sector

PT Bank Danamon Indonesia Tbk (BDMN.JK)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$3,050.50 - $4,544.62$3,761.88
Multi-Stage$6,475.74 - $7,131.40$6,797.10
Blended Fair Value$5,279.49
Current Price$2,380.00
Upside121.83%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-2.04%1.98%133.37124.7861.2540.28196.06147.82137.25101.6778.0183.37
YoY Growth--6.88%103.74%52.06%-79.46%32.64%7.70%35.01%30.33%-6.43%-23.93%
Dividend Yield--5.47%4.27%2.13%1.65%7.18%7.07%1.46%1.48%1.66%2.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,679,259.00
(-) Cash Dividends Paid (M)1,168,522.00
(=) Cash Retained (M)2,510,737.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)735,851.80459,907.38275,944.43
Cash Retained (M)2,510,737.002,510,737.002,510,737.00
(-) Cash Required (M)-735,851.80-459,907.38-275,944.43
(=) Excess Retained (M)1,774,885.202,050,829.632,234,792.58
(/) Shares Outstanding (M)9,773.559,773.559,773.55
(=) Excess Retained per Share181.60209.83228.66
LTM Dividend per Share119.56119.56119.56
(+) Excess Retained per Share181.60209.83228.66
(=) Adjusted Dividend301.16329.39348.22
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate-2.58%-1.58%-0.58%
Fair Value$3,050.50$3,761.88$4,544.62
Upside / Downside28.17%58.06%90.95%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,679,259.003,621,016.683,563,696.323,507,283.343,451,763.383,397,122.293,499,035.96
Payout Ratio31.76%43.41%55.06%66.70%78.35%90.00%92.50%
Projected Dividends (M)1,168,522.001,571,802.531,962,022.452,339,494.222,704,523.643,057,410.063,236,608.26

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate-2.58%-1.58%-0.58%
Year 1 PV (M)1,453,579.501,468,500.711,483,421.92
Year 2 PV (M)1,677,975.391,712,601.541,747,581.31
Year 3 PV (M)1,850,309.581,907,877.611,966,627.48
Year 4 PV (M)1,978,126.282,060,608.542,145,643.76
Year 5 PV (M)2,068,034.252,176,379.282,289,218.44
PV of Terminal Value (M)54,262,958.8557,105,813.9360,066,590.35
Equity Value (M)63,290,983.8566,431,781.6069,699,083.26
Shares Outstanding (M)9,773.559,773.559,773.55
Fair Value$6,475.74$6,797.10$7,131.40
Upside / Downside172.09%185.59%199.64%

High-Yield Dividend Screener

« Prev Page 25 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
MDCM.D.C. Holdings, Inc.0.86%$0.5455.94%
AXPAmerican Express Company0.85%$3.1720.85%
FOXAFox Corporation0.85%$0.6213.96%
LMSTLimestone Bancorp, Inc.0.85%$0.208.06%
RCLRoyal Caribbean Cruises Ltd.0.85%$2.4116.19%
AZZAZZ Inc.0.84%$0.928.89%
HIBBHibbett, Inc.0.84%$0.749.00%
MARMarriott International, Inc.0.84%$2.6227.38%
MORNMorningstar, Inc.0.84%$1.7720.03%
SGHSMART Global Holdings, Inc.0.84%$0.1430.96%
URIUnited Rentals, Inc.0.84%$7.1318.10%
0HYJ.LCintas Corporation0.83%$1.5434.15%
EFXEquifax Inc.0.83%$1.7833.46%
GMGeneral Motors Company0.82%$0.6621.22%
KVSAKhosla Ventures Acquisition Co.0.81%$0.099.61%
WMTWalmart Inc.0.81%$0.9131.92%
BMIBadger Meter, Inc.0.80%$1.4130.10%
FRDFriedman Industries, Incorporated0.80%$0.169.82%
ITTITT Inc.0.80%$1.4022.66%
MLIMueller Industries, Inc.0.80%$0.9413.89%
SSSSLSuRo Capital Corp. 6.00% Notes due 20260.80%$0.208.46%
RGLDRoyal Gold, Inc.0.79%$1.7524.00%
VRSKVerisk Analytics, Inc.0.79%$1.7426.41%
COFCapital One Financial Corporation0.78%$1.9487.57%
EEExcelerate Energy, Inc.0.78%$0.229.21%
0K36.LMoody's Corporation0.77%$3.8230.70%
HCIHCI Group, Inc.0.77%$1.429.00%
PHParker-Hannifin Corporation0.77%$6.8524.15%
SEISolaris Energy Infrastructure, Inc.0.77%$0.3944.96%
0HQN.LCboe Global Markets, Inc.0.76%$1.9020.31%
ASICAtegrity Specialty Holdings LLC0.76%$0.1512.77%
GLGlobe Life Inc.0.75%$1.037.35%
0KYY.LS&P Global Inc.0.74%$3.8128.09%
PHMPulteGroup, Inc.0.74%$0.896.67%
ROPRoper Technologies, Inc.0.74%$3.2022.09%
ZWSZurn Elkay Water Solutions Corporation0.74%$0.3530.63%
JOEThe St. Joe Company0.73%$0.4324.05%
TOLToll Brothers, Inc.0.73%$0.997.16%
TTEKTetra Tech, Inc.0.73%$0.2526.25%
0HCB.LAlcoa Corporation0.72%$0.409.08%
AAgilent Technologies, Inc.0.72%$0.9921.64%
FCFSFirstCash Holdings, Inc0.72%$1.1316.40%
TRAKReposiTrak, Inc.0.72%$0.0922.94%
BKNGBooking Holdings Inc.0.71%$37.7824.39%
PGCPeapack-Gladstone Financial Corporation0.71%$0.2010.22%
ASOAcademy Sports and Outdoors, Inc.0.70%$0.376.63%
BROBrown & Brown, Inc.0.70%$0.5418.02%
INTUIntuit Inc.0.70%$4.3929.97%
MSFTMicrosoft Corporation0.70%$3.3123.52%
NCRNCR Corporation0.70%$0.111.70%