DDM Analysis: TALF.JK

Valuation Snapshot

Stable Growth	$2,166.41 - $4,171.00	$3,908.84
Multi-Stage	$650.41 - $712.00	$680.64
Blended Fair Value	$2,294.74
Current Price	$300.00
Upside	664.91%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.92%	12.33%	8.00	5.00	0.00	0.00	0.00	6.00	3.00	3.00	3.00	4.00
YoY Growth	-	-	60.00%	0.00%	0.00%	0.00%	-100.00%	100.00%	0.00%	0.00%	-25.00%	60.00%
Dividend Yield	-	-	2.94%	1.60%	0.00%	0.00%	0.00%	2.48%	0.99%	0.79%	0.77%	0.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	28,385.55
(-) Cash Dividends Paid (M)	10,827.48
(=) Cash Retained (M)	17,558.07

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,677.11	3,548.19	2,128.92
Cash Retained (M)	17,558.07	17,558.07	17,558.07
(-) Cash Required (M)	-5,677.11	-3,548.19	-2,128.92
(=) Excess Retained (M)	11,880.96	14,009.87	15,429.15
(/) Shares Outstanding (M)	1,353.44	1,353.44	1,353.44
(=) Excess Retained per Share	8.78	10.35	11.40
LTM Dividend per Share	8.00	8.00	8.00
(+) Excess Retained per Share	8.78	10.35	11.40
(=) Adjusted Dividend	16.78	18.35	19.40
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,166.41	$3,908.84	$4,171.00
Upside / Downside	622.14%	1,202.95%	1,290.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	28,385.55	30,230.61	32,195.60	34,288.31	36,517.05	38,890.66	40,057.38
Payout Ratio	38.14%	48.52%	58.89%	69.26%	79.63%	90.00%	92.50%
Projected Dividends (M)	10,827.48	14,666.52	18,958.89	23,747.31	29,078.12	35,001.59	37,053.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	13,665.55	13,795.08	13,924.61
Year 2 PV (M)	16,459.35	16,772.85	17,089.32
Year 3 PV (M)	19,209.40	19,760.84	20,322.72
Year 4 PV (M)	21,916.22	22,759.05	23,625.97
Year 5 PV (M)	24,580.29	25,767.53	27,000.20
PV of Terminal Value (M)	784,454.97	822,344.44	861,684.03
Equity Value (M)	880,285.77	921,199.78	963,646.84
Shares Outstanding (M)	1,353.44	1,353.44	1,353.44
Fair Value	$650.41	$680.64	$712.00
Upside / Downside	116.80%	126.88%	137.33%

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

Mode

Ticker

Industry

Sector

PT Tunas Alfin Tbk (TALF.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener