Definitive Analysis
Loading...
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

Mode

Company Industry Sector

Ticker

Industry

Sector

PT Buana Finance Tbk (BBLD.JK)

Company Dividend Discount ModelIndustry: Financial - Credit ServicesSector: Financial Services

Valuation Snapshot

Stable Growth$369.26 - $629.99$482.39
Multi-Stage$1,057.51 - $1,165.70$1,110.53
Blended Fair Value$796.46
Current Price$745.00
Upside6.91%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.39%-10.40%19.9815.996.004.000.0013.9915.9915.9917.9959.96
YoY Growth--25.00%166.67%50.00%0.00%-100.00%-12.50%0.00%-11.11%-70.00%0.00%
Dividend Yield--3.33%2.91%1.18%0.99%0.00%3.19%3.52%3.14%2.10%4.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)49,898.00
(-) Cash Dividends Paid (M)19,755.00
(=) Cash Retained (M)30,143.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)9,979.606,237.253,742.35
Cash Retained (M)30,143.0030,143.0030,143.00
(-) Cash Required (M)-9,979.60-6,237.25-3,742.35
(=) Excess Retained (M)20,163.4023,905.7526,400.65
(/) Shares Outstanding (M)1,645.801,645.801,645.80
(=) Excess Retained per Share12.2514.5316.04
LTM Dividend per Share12.0012.0012.00
(+) Excess Retained per Share12.2514.5316.04
(=) Adjusted Dividend24.2526.5328.04
WACC / Discount Rate5.16%5.16%5.16%
Growth Rate-1.32%-0.32%0.68%
Fair Value$369.26$482.39$629.99
Upside / Downside-50.44%-35.25%-15.44%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)49,898.0049,739.2049,580.9149,423.1249,265.8349,109.0450,582.32
Payout Ratio39.59%49.67%59.75%69.84%79.92%90.00%92.50%
Projected Dividends (M)19,755.0024,706.7629,626.8034,515.2839,372.3444,198.1446,788.64

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.16%5.16%5.16%
Growth Rate-1.32%-0.32%0.68%
Year 1 PV (M)23,257.9423,493.6323,729.31
Year 2 PV (M)26,254.0126,788.8027,328.98
Year 3 PV (M)28,792.3929,676.6030,578.73
Year 4 PV (M)30,918.1132,190.5433,501.84
Year 5 PV (M)32,672.4134,361.7436,120.25
PV of Terminal Value (M)1,598,546.961,681,200.281,767,237.68
Equity Value (M)1,740,441.811,827,711.581,918,496.78
Shares Outstanding (M)1,645.801,645.801,645.80
Fair Value$1,057.51$1,110.53$1,165.70
Upside / Downside41.95%49.06%56.47%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%