DDM Analysis: MTEL.JK

Valuation Snapshot

Stable Growth	$1,897.50 - $5,193.79	$4,867.34
Multi-Stage	$747.09 - $816.62	$781.22
Blended Fair Value	$2,824.28
Current Price	$555.00
Upside	408.88%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018
DPS	75.67%	0.00%	18.41	21.62	11.82	26.69	1.26	1.10	1.00	0.00	0.00	0.00
YoY Growth	-	-	-14.88%	82.89%	-55.70%	2,013.09%	14.78%	10.37%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	3.26%	3.52%	1.68%	3.47%	0.17%	0.14%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,134,366.00
(-) Cash Dividends Paid (M)	1,504,281.00
(=) Cash Retained (M)	630,085.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	426,873.20	266,795.75	160,077.45
Cash Retained (M)	630,085.00	630,085.00	630,085.00
(-) Cash Required (M)	-426,873.20	-266,795.75	-160,077.45
(=) Excess Retained (M)	203,211.80	363,289.25	470,007.55
(/) Shares Outstanding (M)	81,726.89	81,726.89	81,726.89
(=) Excess Retained per Share	2.49	4.45	5.75
LTM Dividend per Share	18.41	18.41	18.41
(+) Excess Retained per Share	2.49	4.45	5.75
(=) Adjusted Dividend	20.89	22.85	24.16
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,897.50	$4,867.34	$5,193.79
Upside / Downside	241.89%	777.00%	835.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,134,366.00	2,273,099.79	2,420,851.28	2,578,206.61	2,745,790.04	2,924,266.39	3,011,994.38
Payout Ratio	70.48%	74.38%	78.29%	82.19%	86.10%	90.00%	92.50%
Projected Dividends (M)	1,504,281.00	1,690,805.37	1,895,222.33	2,119,069.84	2,364,010.21	2,631,839.75	2,786,094.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,570,320.42	1,585,204.98	1,600,089.53
Year 2 PV (M)	1,634,742.99	1,665,880.25	1,697,311.26
Year 3 PV (M)	1,697,576.08	1,746,307.39	1,795,962.49
Year 4 PV (M)	1,758,846.68	1,826,486.96	1,896,059.68
Year 5 PV (M)	1,818,581.37	1,906,419.54	1,997,619.47
PV of Terminal Value (M)	52,576,953.76	55,116,440.29	57,753,118.94
Equity Value (M)	61,057,021.31	63,846,739.40	66,740,161.37
Shares Outstanding (M)	81,726.89	81,726.89	81,726.89
Fair Value	$747.09	$781.22	$816.62
Upside / Downside	34.61%	40.76%	47.14%

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 Dayamitra Telekomunikasi Tbk. (MTEL.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener