Definitive Analysis | Institutional-Grade Financial Research
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

PT Bank Pembangunan Daerah Jawa Barat dan Banten Tbk (BJBR.JK)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$1,234.25 - $2,149.59$1,625.88
Multi-Stage$2,027.86 - $2,221.19$2,122.70
Blended Fair Value$1,874.29
Current Price$765.00
Upside145.01%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS2.60%2.82%95.05104.5599.1189.5387.9283.6083.2282.0278.1565.98
YoY Growth---9.09%5.49%10.70%1.83%5.17%0.46%1.46%4.95%18.44%-8.32%
Dividend Yield--11.45%8.64%7.29%5.87%6.06%11.41%4.13%3.99%3.88%6.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)997,156.00
(-) Cash Dividends Paid (M)896,953.00
(=) Cash Retained (M)100,203.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)199,431.20124,644.5074,786.70
Cash Retained (M)100,203.00100,203.00100,203.00
(-) Cash Required (M)-199,431.20-124,644.50-74,786.70
(=) Excess Retained (M)-99,228.20-24,441.5025,416.30
(/) Shares Outstanding (M)10,521.4410,521.4410,521.44
(=) Excess Retained per Share-9.43-2.322.42
LTM Dividend per Share85.2585.2585.25
(+) Excess Retained per Share-9.43-2.322.42
(=) Adjusted Dividend75.8282.9387.67
WACC / Discount Rate7.01%7.01%7.01%
Growth Rate0.82%1.82%2.82%
Fair Value$1,234.25$1,625.88$2,149.59
Upside / Downside61.34%112.53%180.99%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)997,156.001,015,303.171,033,780.591,052,594.281,071,750.361,091,255.071,123,992.72
Payout Ratio89.95%89.96%89.97%89.98%89.99%90.00%92.50%
Projected Dividends (M)896,953.00913,375.83930,099.35947,129.06964,470.56982,129.561,039,693.27

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.01%7.01%7.01%
Growth Rate0.82%1.82%2.82%
Year 1 PV (M)845,134.72853,517.34861,899.96
Year 2 PV (M)796,310.06812,185.08828,216.79
Year 3 PV (M)750,306.05772,854.36795,849.96
Year 4 PV (M)706,959.76735,428.25764,748.01
Year 5 PV (M)666,117.64699,814.53734,861.53
PV of Terminal Value (M)17,571,203.6118,460,078.0219,384,566.29
Equity Value (M)21,336,031.8422,333,877.5823,370,142.54
Shares Outstanding (M)10,521.4410,521.4410,521.44
Fair Value$2,027.86$2,122.70$2,221.19
Upside / Downside165.08%177.48%190.35%

High-Yield Dividend Screener

« Prev Page 7 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PLYMPlymouth Industrial REIT, Inc.4.80%$1.0549.94%
SAFTSafety Insurance Group, Inc.4.80%$3.6361.47%
CETCentral Securities Corp.4.79%$2.4313.87%
GBLIGlobal Indemnity Group, LLC4.79%$1.3870.11%
JANIXJanus Henderson Triton Fund Class D4.79%$1.2767.95%
MITNAG Mortgage Investment Trust, Inc. 9.500% Senior Notes due 20294.77%$1.2175.90%
PRUPrudential Financial, Inc.4.77%$5.4373.37%
IFAFXThe Income Fund of America, Class F-1 Shares4.76%$1.2433.91%
AMECXAmerican Funds The Income Fund of America Class A4.74%$1.2433.91%
UMPQUmpqua Holdings Corporation4.74%$0.8454.13%
NFBKNorthfield Bancorp, Inc.4.73%$0.5454.01%
SBSISouthside Bancshares, Inc.4.72%$1.4462.24%
TNLTravel + Leisure Co.4.72%$3.4054.99%
AIRCApartment Income REIT Corp.4.68%$1.8341.27%
SONSonoco Products Company4.68%$2.0832.95%
OFLXOmega Flex, Inc.4.67%$1.3685.30%
FTAIOFTAI Aviation Ltd.4.65%$1.1825.22%
WDWalker & Dunlop, Inc.4.65%$2.7379.29%
0J2Z.LHA Sustainable Infrastructure Capital, Inc.4.63%$1.4766.70%
FLMNFalcon Minerals Corporation4.63%$0.3681.83%
GSRMGSR II Meteora Acquisition Corp.4.62%$0.1532.94%
FBFWXAmerican Funds Retirement Income Portfolio - Moderate Class F-14.61%$0.6379.77%
GPSThe Gap, Inc.4.61%$0.9341.48%
QUADQuad/Graphics, Inc.4.61%$0.2764.56%
BMYBristol-Myers Squibb Company4.59%$2.4582.81%
WTBAWest Bancorporation, Inc.4.56%$0.9952.39%
SCPLSciPlay Corporation4.55%$1.0417.40%
OLPOne Liberty Properties, Inc.4.53%$0.9257.61%
RWAYLRunway Growth Finance Corp. - 74.53%$1.1475.51%
INSWInternational Seaways, Inc.4.52%$2.1248.43%
RWAYZRunway Growth Finance Corp. 8.00% Notes due 20274.52%$1.1475.51%
DDominion Energy, Inc.4.48%$2.6597.13%
TGTTarget Corporation4.48%$4.5054.48%
COLBColumbia Banking System, Inc.4.47%$1.2662.95%
DFPAXBNY Mellon Diversified International Fund Class A4.46%$0.4556.12%
KEYKeyCorp4.46%$0.9495.81%
RPTIXT. Rowe Price Mid-Cap Growth Fund4.46%$4.3859.54%
CGBDCarlyle Secured Lending, Inc.4.45%$0.5655.08%
NEWTPNewtekOne, Inc. Depositary Shares, Non-Cumulative Perpetual Preferred Stock, Series B4.44%$1.0244.14%
PFCPremier Financial Corp.4.43%$1.2468.07%
BFCBank First Corporation4.40%$5.3073.82%
DUKDuke Energy Corporation4.40%$5.1780.55%
0L77.LSkyworks Solutions, Inc.4.37%$2.7990.67%
ESCAEscalade, Incorporated4.35%$0.6065.28%
DINOHF Sinclair Corporation4.34%$2.0396.43%
LBAILakeland Bancorp, Inc.4.34%$0.5844.96%
CVXChevron Corporation4.32%$6.7495.36%
CVBFCVB Financial Corp.4.31%$0.8154.32%
HTBKHeritage Commerce Corp4.30%$0.5273.66%
EQREquity Residential4.28%$2.6689.76%