DDM Analysis: SMRA.JK

Valuation Snapshot

Stable Growth	$7,276.12 - $11,917.21	$11,168.18
Multi-Stage	$1,904.83 - $2,087.02	$1,994.24
Blended Fair Value	$6,581.21
Current Price	$426.00
Upside	1,444.88%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	15.55%	-7.72%	8.99	6.99	5.99	0.00	0.00	4.36	4.36	4.37	4.36	17.45
YoY Growth	-	-	28.59%	16.67%	3,489,418.17%	66.41%	-100.00%	0.01%	-0.16%	0.17%	-75.00%	-13.06%
Dividend Yield	-	-	2.28%	1.33%	1.13%	0.00%	0.00%	1.13%	0.44%	0.50%	0.34%	1.14%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	989,245.24
(-) Cash Dividends Paid (M)	148,360.14
(=) Cash Retained (M)	840,885.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	197,849.05	123,655.65	74,193.39
Cash Retained (M)	840,885.10	840,885.10	840,885.10
(-) Cash Required (M)	-197,849.05	-123,655.65	-74,193.39
(=) Excess Retained (M)	643,036.05	717,229.45	766,691.71
(/) Shares Outstanding (M)	16,508.57	16,508.57	16,508.57
(=) Excess Retained per Share	38.95	43.45	46.44
LTM Dividend per Share	8.99	8.99	8.99
(+) Excess Retained per Share	38.95	43.45	46.44
(=) Adjusted Dividend	47.94	52.43	55.43
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$7,276.12	$11,168.18	$11,917.21
Upside / Downside	1,608.01%	2,521.64%	2,697.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	989,245.24	1,053,546.18	1,122,026.68	1,194,958.41	1,272,630.71	1,355,351.71	1,396,012.26
Payout Ratio	15.00%	30.00%	45.00%	60.00%	75.00%	90.00%	92.50%
Projected Dividends (M)	148,360.14	316,041.15	504,893.87	716,962.17	954,466.18	1,219,816.54	1,291,311.34

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	294,809.91	297,604.31	300,398.72
Year 2 PV (M)	439,336.19	447,704.31	456,151.38
Year 3 PV (M)	581,957.90	598,663.82	615,686.43
Year 4 PV (M)	722,693.77	750,486.53	779,073.31
Year 5 PV (M)	861,562.37	903,176.16	946,382.60
PV of Terminal Value (M)	28,545,718.19	29,924,487.05	31,356,024.65
Equity Value (M)	31,446,078.33	32,922,122.19	34,453,717.09
Shares Outstanding (M)	16,508.57	16,508.57	16,508.57
Fair Value	$1,904.83	$1,994.24	$2,087.02
Upside / Downside	347.14%	368.13%	389.91%

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 Summarecon Agung Tbk (SMRA.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener