DDM Analysis: TSPC.JK

Valuation Snapshot

Stable Growth	$11,686.46 - $65,469.76	$22,276.96
Multi-Stage	$9,070.22 - $9,938.83	$9,496.45
Blended Fair Value	$15,886.70
Current Price	$2,370.00
Upside	570.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	22.42%	4.28%	88.16	128.38	64.77	65.60	40.74	32.06	31.81	39.32	39.10	49.67
YoY Growth	-	-	-31.33%	98.22%	-1.28%	61.03%	27.06%	0.80%	-19.10%	0.58%	-21.28%	-14.31%
Dividend Yield	-	-	3.58%	6.72%	4.61%	4.45%	2.75%	3.32%	1.79%	2.42%	1.99%	2.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,501,326.41
(-) Cash Dividends Paid (M)	504,656.46
(=) Cash Retained (M)	996,669.95

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	300,265.28	187,665.80	112,599.48
Cash Retained (M)	996,669.95	996,669.95	996,669.95
(-) Cash Required (M)	-300,265.28	-187,665.80	-112,599.48
(=) Excess Retained (M)	696,404.67	809,004.15	884,070.47
(/) Shares Outstanding (M)	4,503.58	4,503.58	4,503.58
(=) Excess Retained per Share	154.63	179.64	196.30
LTM Dividend per Share	112.06	112.06	112.06
(+) Excess Retained per Share	154.63	179.64	196.30
(=) Adjusted Dividend	266.69	291.69	308.36
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	4.16%	5.16%	6.16%
Fair Value	$11,686.46	$22,276.96	$65,469.76
Upside / Downside	393.10%	839.96%	2,662.44%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,501,326.41	1,578,760.62	1,660,188.67	1,745,816.55	1,835,860.88	1,930,549.45	1,988,465.93
Payout Ratio	33.61%	44.89%	56.17%	67.45%	78.72%	90.00%	92.50%
Projected Dividends (M)	504,656.46	708,725.09	932,501.81	1,177,476.73	1,445,241.24	1,737,494.50	1,839,330.99

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	4.16%	5.16%	6.16%
Year 1 PV (M)	658,926.90	665,253.15	671,579.39
Year 2 PV (M)	806,062.19	821,614.21	837,314.83
Year 3 PV (M)	946,303.91	973,822.32	1,001,869.11
Year 4 PV (M)	1,079,886.42	1,121,958.69	1,165,248.49
Year 5 PV (M)	1,207,037.07	1,266,103.15	1,327,459.24
PV of Terminal Value (M)	36,150,228.41	37,919,231.65	39,756,819.53
Equity Value (M)	40,848,444.89	42,767,983.16	44,760,290.59
Shares Outstanding (M)	4,503.58	4,503.58	4,503.58
Fair Value	$9,070.22	$9,496.45	$9,938.83
Upside / Downside	282.71%	300.69%	319.36%

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 Tempo Scan Pacific Tbk (TSPC.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener