DDM Analysis: DEPO.JK

Valuation Snapshot

Stable Growth	$70.78 - $96.87	$84.00
Multi-Stage	$93.93 - $102.74	$98.25
Blended Fair Value	$91.12
Current Price	$322.00
Upside	-71.70%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018
DPS	-31.15%	0.00%	4.00	2.30	7.35	6.13	2.21	25.85	0.00	0.00	0.00	0.00
YoY Growth	-	-	73.91%	-68.73%	19.93%	177.59%	-91.45%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.74%	0.61%	1.56%	1.20%	0.37%	4.31%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	88,880.32
(-) Cash Dividends Paid (M)	28,518.00
(=) Cash Retained (M)	60,362.32

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17,776.06	11,110.04	6,666.02
Cash Retained (M)	60,362.32	60,362.32	60,362.32
(-) Cash Required (M)	-17,776.06	-11,110.04	-6,666.02
(=) Excess Retained (M)	42,586.26	49,252.28	53,696.30
(/) Shares Outstanding (M)	6,790.00	6,790.00	6,790.00
(=) Excess Retained per Share	6.27	7.25	7.91
LTM Dividend per Share	4.20	4.20	4.20
(+) Excess Retained per Share	6.27	7.25	7.91
(=) Adjusted Dividend	10.47	11.45	12.11
WACC / Discount Rate	12.50%	12.50%	12.50%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$70.78	$84.00	$96.87
Upside / Downside	-78.02%	-73.91%	-69.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	88,880.32	87,991.52	87,111.60	86,240.49	85,378.08	84,524.30	87,060.03
Payout Ratio	32.09%	43.67%	55.25%	66.83%	78.42%	90.00%	92.50%
Projected Dividends (M)	28,518.00	38,424.73	48,130.47	57,638.26	66,951.07	76,071.87	80,530.53

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	12.50%	12.50%	12.50%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	33,810.45	34,155.45	34,500.46
Year 2 PV (M)	37,264.94	38,029.33	38,801.47
Year 3 PV (M)	39,267.32	40,481.69	41,720.84
Year 4 PV (M)	40,134.52	41,797.91	43,512.47
Year 5 PV (M)	40,125.90	42,215.34	44,390.94
PV of Terminal Value (M)	447,155.48	470,439.90	494,684.36
Equity Value (M)	637,758.60	667,119.62	697,610.54
Shares Outstanding (M)	6,790.00	6,790.00	6,790.00
Fair Value	$93.93	$98.25	$102.74
Upside / Downside	-70.83%	-69.49%	-68.09%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT Caturkarda Depo Bangunan Tbk (DEPO.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener