DDM Analysis: PNGO.JK

Valuation Snapshot

Stable Growth	$5,485.90 - $10,121.12	$7,393.74
Multi-Stage	$9,292.42 - $10,217.52	$9,746.06
Blended Fair Value	$8,569.90
Current Price	$2,420.00
Upside	254.13%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017
DPS	5.63%	0.00%	92.19	130.00	120.00	102.00	51.20	70.12	44.80	64.00	0.00	0.00
YoY Growth	-	-	-29.08%	8.33%	17.65%	99.22%	-26.98%	56.51%	-30.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	5.69%	8.97%	9.09%	6.87%	4.95%	22.47%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	294,674.22
(-) Cash Dividends Paid (M)	62,700.00
(=) Cash Retained (M)	231,974.22

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	58,934.84	36,834.28	22,100.57
Cash Retained (M)	231,974.22	231,974.22	231,974.22
(-) Cash Required (M)	-58,934.84	-36,834.28	-22,100.57
(=) Excess Retained (M)	173,039.38	195,139.94	209,873.65
(/) Shares Outstanding (M)	781.25	781.25	781.25
(=) Excess Retained per Share	221.49	249.78	268.64
LTM Dividend per Share	80.26	80.26	80.26
(+) Excess Retained per Share	221.49	249.78	268.64
(=) Adjusted Dividend	301.75	330.04	348.89
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	0.77%	1.77%	2.77%
Fair Value	$5,485.90	$7,393.74	$10,121.12
Upside / Downside	126.69%	205.53%	318.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	294,674.22	299,879.52	305,176.76	310,567.58	316,053.62	321,636.58	331,285.67
Payout Ratio	21.28%	35.02%	48.77%	62.51%	76.26%	90.00%	92.50%
Projected Dividends (M)	62,700.00	105,024.37	148,824.46	194,139.19	241,008.42	289,472.92	306,439.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	0.77%	1.77%	2.77%
Year 1 PV (M)	97,820.82	98,791.59	99,762.36
Year 2 PV (M)	129,109.08	131,684.34	134,285.02
Year 3 PV (M)	156,868.93	161,585.70	166,396.09
Year 4 PV (M)	181,383.25	188,691.29	196,217.96
Year 5 PV (M)	202,915.00	213,185.41	223,867.54
PV of Terminal Value (M)	6,491,602.33	6,820,170.59	7,161,910.39
Equity Value (M)	7,259,699.41	7,614,108.91	7,982,439.37
Shares Outstanding (M)	781.25	781.25	781.25
Fair Value	$9,292.42	$9,746.06	$10,217.52
Upside / Downside	283.98%	302.73%	322.21%

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 PINAGO UTAMA Tbk (PNGO.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener