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

PT Wahana Ottomitra Multiartha Tbk (WOMF.JK)

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

Valuation Snapshot

Stable Growth$851.39 - $1,427.07$1,104.15
Multi-Stage$1,565.27 - $1,721.16$1,641.70
Blended Fair Value$1,372.93
Current Price$346.00
Upside296.80%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS2.78%0.00%20.2316.899.440.0022.2117.6414.800.000.000.00
YoY Growth--19.77%78.94%0.00%-100.00%25.88%19.20%0.00%0.00%0.00%0.00%
Dividend Yield--5.56%4.22%3.15%0.00%9.10%9.24%4.30%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)250,409.00
(-) Cash Dividends Paid (M)78,529.00
(=) Cash Retained (M)171,880.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)50,081.8031,301.1318,780.68
Cash Retained (M)171,880.00171,880.00171,880.00
(-) Cash Required (M)-50,081.80-31,301.13-18,780.68
(=) Excess Retained (M)121,798.20140,578.88153,099.33
(/) Shares Outstanding (M)3,481.483,481.483,481.48
(=) Excess Retained per Share34.9840.3843.98
LTM Dividend per Share22.5622.5622.56
(+) Excess Retained per Share34.9840.3843.98
(=) Adjusted Dividend57.5462.9466.53
WACC / Discount Rate6.60%6.60%6.60%
Growth Rate-0.15%0.85%1.85%
Fair Value$851.39$1,104.15$1,427.07
Upside / Downside146.07%219.12%312.45%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)250,409.00252,543.52254,696.23256,867.29259,056.85261,265.09269,103.04
Payout Ratio31.36%43.09%54.82%66.54%78.27%90.00%92.50%
Projected Dividends (M)78,529.00108,816.55139,614.73170,930.07202,769.13235,138.58248,920.31

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.60%6.60%6.60%
Growth Rate-0.15%0.85%1.85%
Year 1 PV (M)101,066.32102,078.48103,090.64
Year 2 PV (M)120,435.44122,859.79125,308.30
Year 3 PV (M)136,947.17141,103.00145,342.07
Year 4 PV (M)150,885.66157,021.42163,342.43
Year 5 PV (M)162,510.55170,812.72179,450.78
PV of Terminal Value (M)4,777,612.385,021,686.065,275,634.53
Equity Value (M)5,449,457.535,715,561.475,992,168.75
Shares Outstanding (M)3,481.483,481.483,481.48
Fair Value$1,565.27$1,641.70$1,721.16
Upside / Downside352.39%374.48%397.44%

High-Yield Dividend Screener

« Prev Page 8 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ACICAmerican Coastal Insurance Corporation4.24%$0.4828.28%
NCDLNuveen Churchill Direct Lending Corp.4.24%$0.5730.88%
ESEversource Energy4.23%$2.8879.84%
ISBCInvestors Bancorp, Inc.4.21%$0.5844.24%
KMIKinder Morgan, Inc.4.21%$1.1795.05%
PWODPenns Woods Bancorp, Inc.4.17%$1.2545.44%
DDSDillard's, Inc.4.16%$26.5071.17%
RLIRLI Corp.4.16%$2.6067.96%
TFCTruist Financial Corporation4.16%$2.0753.19%
RMBIRichmond Mutual Bancorporation, Inc.4.15%$0.5854.33%
PRPermian Resources Corporation4.14%$0.6052.90%
RILYTB. Riley Financial, Inc. 6.00% Senior Notes Due 20284.13%$0.5856.91%
DGICADonegal Group Inc.4.12%$0.8028.85%
AUBNAuburn National Bancorporation, Inc.4.11%$1.0876.62%
FHBFirst Hawaiian, Inc.4.11%$1.0650.97%
PORPortland General Electric Company4.09%$1.9872.28%
NEWTLNewtek Business Services Corp.4.08%$1.0244.14%
NEWTGNewtekOne, Inc. 8.50% Fixed Rate Senior Notes due 20294.06%$1.0244.14%
NEWTZNewtek Business Services Corp. 5.50% Notes Due 20264.05%$1.0244.14%
LKQLKQ Corporation4.04%$1.2144.76%
NWENorthwestern Energy Group Inc4.04%$2.6274.07%
PXDPioneer Natural Resources Company4.00%$10.8054.25%
HAFCHanmi Financial Corporation3.99%$1.0744.22%
KSSKohl's Corporation3.99%$0.8550.52%
APAAPA Corporation3.98%$1.0124.12%
NWNNorthwest Natural Holding Company3.98%$1.8676.25%
HFWAHeritage Financial Corporation3.97%$0.9456.54%
WSBCWesBanco, Inc.3.97%$1.3265.39%
FULTFulton Financial Corporation3.96%$0.7739.22%
REYNReynolds Consumer Products Inc.3.96%$0.9163.16%
MSMMSC Industrial Direct Co., Inc.3.95%$3.3995.14%
RF-PFRegions Financial Corporation3.95%$1.0141.98%
NEWTINewtekOne, Inc. 8.00% Fixed Rate Senior Notes due 20283.94%$0.9942.24%
BOHBank of Hawaii Corporation3.93%$2.6958.42%
DCOMDime Community Bancshares, Inc.3.93%$1.1786.59%
OGEOGE Energy Corp.3.93%$1.6967.72%
ASIEXMultisector Income Fund - Investor Class3.92%$0.3596.64%
ESSEssex Property Trust, Inc.3.90%$10.0376.31%
WABCWestamerica Bancorporation3.90%$1.8639.32%
NJRNew Jersey Resources Corporation3.88%$1.7853.65%
XHRXenia Hotels & Resorts, Inc.3.88%$0.5693.99%
ARTNAArtesian Resources Corporation3.87%$1.2255.68%
FFBCFirst Financial Bancorp.3.87%$0.9738.17%
PNWPinnacle West Capital Corporation3.87%$3.4169.92%
UEUrban Edge Properties3.87%$0.7482.23%
NECBNortheast Community Bancorp, Inc.3.86%$0.8827.20%
SCSCXTouchstone Large Cap Focused Fund Class C3.86%$2.8037.43%
BBWIBath & Body Works, Inc.3.85%$0.8024.18%
BHBBar Harbor Bankshares3.85%$1.2054.11%
UGIUGI Corporation3.85%$1.4547.35%