DDM Analysis: KLBF.JK

Valuation Snapshot

Stable Growth	$2,839.59 - $15,033.91	$5,651.63
Multi-Stage	$2,250.20 - $2,465.37	$2,355.78
Blended Fair Value	$4,003.70
Current Price	$1,130.00
Upside	254.31%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.31%	6.05%	31.45	38.55	35.78	28.79	26.73	26.73	25.70	22.62	19.53	19.53
YoY Growth	-	-	-18.42%	7.75%	24.30%	7.69%	0.00%	4.00%	13.64%	15.79%	0.00%	11.76%
Dividend Yield	-	-	2.77%	2.63%	1.70%	1.79%	1.70%	2.23%	1.72%	1.51%	1.27%	1.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,493,602.86
(-) Cash Dividends Paid (M)	1,635,802.50
(=) Cash Retained (M)	1,857,800.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	698,720.57	436,700.36	262,020.21
Cash Retained (M)	1,857,800.36	1,857,800.36	1,857,800.36
(-) Cash Required (M)	-698,720.57	-436,700.36	-262,020.21
(=) Excess Retained (M)	1,159,079.78	1,421,100.00	1,595,780.14
(/) Shares Outstanding (M)	45,591.84	45,591.84	45,591.84
(=) Excess Retained per Share	25.42	31.17	35.00
LTM Dividend per Share	35.88	35.88	35.88
(+) Excess Retained per Share	25.42	31.17	35.00
(=) Adjusted Dividend	61.30	67.05	70.88
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	4.05%	5.05%	6.05%
Fair Value	$2,839.59	$5,651.63	$15,033.91
Upside / Downside	151.29%	400.14%	1,230.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,493,602.86	3,670,055.38	3,855,420.05	4,050,146.99	4,254,709.06	4,469,603.02	4,603,691.11
Payout Ratio	46.82%	55.46%	64.09%	72.73%	81.36%	90.00%	92.50%
Projected Dividends (M)	1,635,802.50	2,035,347.97	2,471,080.47	2,945,636.18	3,461,825.27	4,022,642.72	4,258,414.28

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	4.05%	5.05%	6.05%
Year 1 PV (M)	1,896,547.02	1,914,774.16	1,933,001.30
Year 2 PV (M)	2,145,540.82	2,186,979.28	2,228,814.08
Year 3 PV (M)	2,383,164.08	2,452,538.16	2,523,245.67
Year 4 PV (M)	2,609,786.19	2,711,569.26	2,816,300.88
Year 5 PV (M)	2,825,765.99	2,964,189.12	3,107,984.52
PV of Terminal Value (M)	90,729,888.98	95,174,388.47	99,791,381.01
Equity Value (M)	102,590,693.09	107,404,438.45	112,400,727.46
Shares Outstanding (M)	45,591.84	45,591.84	45,591.84
Fair Value	$2,250.20	$2,355.78	$2,465.37
Upside / Downside	99.13%	108.48%	118.17%

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

Ticker

Industry

Sector

PT Kalbe Farma Tbk. (KLBF.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener