DDM Analysis: BBCA.JK

Valuation Snapshot

Stable Growth	$25,472.95 - $91,921.66	$81,047.33
Multi-Stage	$11,930.88 - $13,037.98	$12,474.35
Blended Fair Value	$46,760.84
Current Price	$8,675.00
Upside	439.03%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	31.34%	27.21%	277.51	212.51	155.01	111.40	110.60	71.00	52.00	42.00	35.00	30.60
YoY Growth	-	-	30.59%	37.10%	39.14%	0.72%	55.77%	36.54%	23.81%	20.00%	14.38%	22.40%
Dividend Yield	-	-	3.26%	2.16%	1.77%	1.40%	1.78%	1.29%	0.95%	0.90%	1.06%	1.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	56,976,535.00
(-) Cash Dividends Paid (M)	36,982,515.00
(=) Cash Retained (M)	19,994,020.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,395,307.00	7,122,066.88	4,273,240.13
Cash Retained (M)	19,994,020.00	19,994,020.00	19,994,020.00
(-) Cash Required (M)	-11,395,307.00	-7,122,066.88	-4,273,240.13
(=) Excess Retained (M)	8,598,713.00	12,871,953.13	15,720,779.88
(/) Shares Outstanding (M)	123,270.28	123,270.28	123,270.28
(=) Excess Retained per Share	69.75	104.42	127.53
LTM Dividend per Share	300.01	300.01	300.01
(+) Excess Retained per Share	69.75	104.42	127.53
(=) Adjusted Dividend	369.77	404.43	427.54
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$25,472.95	$81,047.33	$91,921.66
Upside / Downside	193.64%	834.26%	959.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	56,976,535.00	60,680,009.78	64,624,210.41	68,824,784.09	73,298,395.05	78,062,790.73	80,404,674.45
Payout Ratio	64.91%	69.93%	74.94%	79.96%	84.98%	90.00%	92.50%
Projected Dividends (M)	36,982,515.00	42,431,504.54	48,432,611.59	55,034,589.46	62,290,196.66	70,256,511.66	74,374,323.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	39,271,718.21	39,643,961.98	40,016,205.76
Year 2 PV (M)	41,487,840.61	42,278,067.44	43,075,749.25
Year 3 PV (M)	43,632,504.87	44,885,037.28	46,161,313.68
Year 4 PV (M)	45,707,302.18	47,465,076.03	49,273,068.25
Year 5 PV (M)	47,713,792.82	50,018,386.86	52,411,183.13
PV of Terminal Value (M)	1,252,909,995.42	1,313,426,016.69	1,376,258,128.53
Equity Value (M)	1,470,723,154.11	1,537,716,546.29	1,607,195,648.60
Shares Outstanding (M)	123,270.28	123,270.28	123,270.28
Fair Value	$11,930.88	$12,474.35	$13,037.98
Upside / Downside	37.53%	43.80%	50.29%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

PT Bank Central Asia Tbk (BBCA.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener