DDM Analysis: ICBP.JK

Valuation Snapshot

Stable Growth	$81,138.36 - $154,808.83	$145,078.55
Multi-Stage	$24,005.26 - $26,289.47	$25,126.32
Blended Fair Value	$85,102.43
Current Price	$10,500.00
Upside	710.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.86%	7.73%	200.00	188.00	215.00	215.00	215.00	137.00	220.00	154.00	128.00	111.00
YoY Growth	-	-	6.38%	-12.56%	0.00%	0.00%	56.93%	-37.73%	42.86%	20.31%	15.32%	16.84%
Dividend Yield	-	-	1.97%	1.67%	2.16%	2.93%	2.34%	1.34%	2.38%	1.86%	1.57%	1.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,077,895.00
(-) Cash Dividends Paid (M)	2,332,382.00
(=) Cash Retained (M)	6,745,513.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,815,579.00	1,134,736.88	680,842.13
Cash Retained (M)	6,745,513.00	6,745,513.00	6,745,513.00
(-) Cash Required (M)	-1,815,579.00	-1,134,736.88	-680,842.13
(=) Excess Retained (M)	4,929,934.00	5,610,776.13	6,064,670.88
(/) Shares Outstanding (M)	11,661.91	11,661.91	11,661.91
(=) Excess Retained per Share	422.74	481.12	520.04
LTM Dividend per Share	200.00	200.00	200.00
(+) Excess Retained per Share	422.74	481.12	520.04
(=) Adjusted Dividend	622.74	681.12	720.04
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$81,138.36	$145,078.55	$154,808.83
Upside / Downside	672.75%	1,281.70%	1,374.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,077,895.00	9,667,958.18	10,296,375.46	10,965,639.86	11,678,406.45	12,437,502.87	12,810,627.96
Payout Ratio	25.69%	38.55%	51.42%	64.28%	77.14%	90.00%	92.50%
Projected Dividends (M)	2,332,382.00	3,727,421.94	5,293,962.75	7,048,405.51	9,008,558.84	11,193,752.58	11,849,830.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,473,269.30	3,506,191.29	3,539,113.27
Year 2 PV (M)	4,596,642.03	4,684,195.15	4,772,574.24
Year 3 PV (M)	5,702,700.80	5,866,404.84	6,033,212.19
Year 4 PV (M)	6,791,644.18	7,052,831.65	7,321,481.06
Year 5 PV (M)	7,863,668.74	8,243,486.88	8,637,841.55
PV of Terminal Value (M)	251,519,214.39	263,667,686.49	276,281,109.21
Equity Value (M)	279,947,139.43	293,020,796.29	306,585,331.53
Shares Outstanding (M)	11,661.91	11,661.91	11,661.91
Fair Value	$24,005.26	$25,126.32	$26,289.47
Upside / Downside	128.62%	139.30%	150.38%

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 Indofood CBP Sukses Makmur Tbk (ICBP.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener