DDM Analysis: MYOR.JK

Valuation Snapshot

Stable Growth	$13,234.60 - $25,251.09	$23,663.97
Multi-Stage	$3,964.11 - $4,338.55	$4,147.89
Blended Fair Value	$13,905.93
Current Price	$2,030.00
Upside	585.02%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.66%	19.58%	55.09	35.05	21.03	52.08	30.05	29.05	27.04	21.03	12.32	6.68
YoY Growth	-	-	57.14%	66.67%	-59.62%	73.33%	3.45%	7.41%	28.57%	70.79%	84.39%	-27.52%
Dividend Yield	-	-	2.71%	1.39%	0.79%	2.96%	1.15%	1.57%	1.06%	0.71%	0.58%	0.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,834,439.77
(-) Cash Dividends Paid (M)	1,278,816.94
(=) Cash Retained (M)	1,555,622.83

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	566,887.95	354,304.97	212,582.98
Cash Retained (M)	1,555,622.83	1,555,622.83	1,555,622.83
(-) Cash Required (M)	-566,887.95	-354,304.97	-212,582.98
(=) Excess Retained (M)	988,734.88	1,201,317.86	1,343,039.85
(/) Shares Outstanding (M)	22,323.76	22,323.76	22,323.76
(=) Excess Retained per Share	44.29	53.81	60.16
LTM Dividend per Share	57.29	57.29	57.29
(+) Excess Retained per Share	44.29	53.81	60.16
(=) Adjusted Dividend	101.58	111.10	117.45
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$13,234.60	$23,663.97	$25,251.09
Upside / Downside	551.95%	1,065.71%	1,143.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,834,439.77	3,018,678.35	3,214,892.44	3,423,860.45	3,646,411.38	3,883,428.12	3,999,930.97
Payout Ratio	45.12%	54.09%	63.07%	72.05%	81.02%	90.00%	92.50%
Projected Dividends (M)	1,278,816.94	1,632,914.13	2,027,640.96	2,466,783.22	2,954,447.19	3,495,085.31	3,699,936.14

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)	1,521,574.60	1,535,997.10	1,550,419.61
Year 2 PV (M)	1,760,560.12	1,794,093.84	1,827,943.92
Year 3 PV (M)	1,995,816.87	2,053,109.60	2,111,488.42
Year 4 PV (M)	2,227,387.80	2,313,046.85	2,401,153.12
Year 5 PV (M)	2,455,315.40	2,573,908.05	2,697,039.52
PV of Terminal Value (M)	78,533,191.14	82,326,373.64	86,264,730.15
Equity Value (M)	88,493,845.92	92,596,529.08	96,852,774.74
Shares Outstanding (M)	22,323.76	22,323.76	22,323.76
Fair Value	$3,964.11	$4,147.89	$4,338.55
Upside / Downside	95.28%	104.33%	113.72%

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 Mayora Indah Tbk (MYOR.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener