DDM Analysis: TCPI.JK

Valuation Snapshot

Stable Growth	$188.28 - $255.67	$222.64
Multi-Stage	$315.04 - $347.09	$330.75
Blended Fair Value	$276.69
Current Price	$5,825.00
Upside	-95.25%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-8.39%	0.00%	10.00	7.00	3.00	0.00	5.00	15.50	0.00	0.00	0.00	0.00
YoY Growth	-	-	42.86%	133.33%	0.00%	-100.00%	-67.74%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.17%	0.09%	0.04%	0.00%	0.06%	0.32%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	190,548.00
(-) Cash Dividends Paid (M)	25,000.00
(=) Cash Retained (M)	165,548.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	38,109.60	23,818.50	14,291.10
Cash Retained (M)	165,548.00	165,548.00	165,548.00
(-) Cash Required (M)	-38,109.60	-23,818.50	-14,291.10
(=) Excess Retained (M)	127,438.40	141,729.50	151,256.90
(/) Shares Outstanding (M)	5,000.00	5,000.00	5,000.00
(=) Excess Retained per Share	25.49	28.35	30.25
LTM Dividend per Share	5.00	5.00	5.00
(+) Excess Retained per Share	25.49	28.35	30.25
(=) Adjusted Dividend	30.49	33.35	35.25
WACC / Discount Rate	9.94%	9.94%	9.94%
Growth Rate	-5.38%	-4.38%	-3.38%
Fair Value	$188.28	$222.64	$255.67
Upside / Downside	-96.77%	-96.18%	-95.61%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	190,548.00	182,195.13	174,208.43	166,571.82	159,269.98	152,288.22	156,856.86
Payout Ratio	13.12%	28.50%	43.87%	59.25%	74.62%	90.00%	92.50%
Projected Dividends (M)	25,000.00	51,918.40	76,428.78	98,690.51	118,853.64	137,059.39	145,092.60

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.94%	9.94%	9.94%
Growth Rate	-5.38%	-4.38%	-3.38%
Year 1 PV (M)	46,731.44	47,225.35	47,719.25
Year 2 PV (M)	61,920.23	63,236.02	64,565.64
Year 3 PV (M)	71,967.91	74,274.00	76,628.83
Year 4 PV (M)	78,012.44	81,363.15	84,820.65
Year 5 PV (M)	80,974.45	85,344.96	89,902.17
PV of Terminal Value (M)	1,235,595.27	1,302,285.12	1,371,823.99
Equity Value (M)	1,575,201.75	1,653,728.60	1,735,460.54
Shares Outstanding (M)	5,000.00	5,000.00	5,000.00
Fair Value	$315.04	$330.75	$347.09
Upside / Downside	-94.59%	-94.32%	-94.04%

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 Transcoal Pacific Tbk (TCPI.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener