DDM Analysis: MEOH

Valuation Snapshot

Stable Growth	$35.14 - $58.32	$45.38
Multi-Stage	$69.72 - $76.73	$73.16
Blended Fair Value	$59.27
Current Price	$33.10
Upside	79.06%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-14.69%	-5.72%	0.71	0.71	0.60	0.35	0.54	1.58	1.51	1.45	1.41	1.39
YoY Growth	-	-	0.99%	16.97%	72.88%	-35.58%	-65.66%	4.46%	4.12%	2.73%	1.62%	8.13%
Dividend Yield	-	-	2.03%	1.58%	1.30%	0.64%	1.47%	12.95%	2.57%	2.40%	3.01%	4.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	213.78
(-) Cash Dividends Paid (M)	51.47
(=) Cash Retained (M)	162.31

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	42.76	26.72	16.03
Cash Retained (M)	162.31	162.31	162.31
(-) Cash Required (M)	-42.76	-26.72	-16.03
(=) Excess Retained (M)	119.56	135.59	146.28
(/) Shares Outstanding (M)	70.03	70.03	70.03
(=) Excess Retained per Share	1.71	1.94	2.09
LTM Dividend per Share	0.73	0.73	0.73
(+) Excess Retained per Share	1.71	1.94	2.09
(=) Adjusted Dividend	2.44	2.67	2.82
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	-0.56%	0.44%	1.44%
Fair Value	$35.14	$45.38	$58.32
Upside / Downside	6.16%	37.11%	76.20%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	213.78	214.73	215.68	216.63	217.59	218.56	225.11
Payout Ratio	24.08%	37.26%	50.45%	63.63%	76.82%	90.00%	92.50%
Projected Dividends (M)	51.47	80.01	108.80	137.84	167.14	196.70	208.23

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	-0.56%	0.44%	1.44%
Year 1 PV (M)	74.48	75.23	75.98
Year 2 PV (M)	94.28	96.19	98.11
Year 3 PV (M)	111.20	114.58	118.04
Year 4 PV (M)	125.51	130.64	135.92
Year 5 PV (M)	137.50	144.55	151.89
PV of Terminal Value (M)	4,339.24	4,561.85	4,793.51
Equity Value (M)	4,882.21	5,123.04	5,373.45
Shares Outstanding (M)	70.03	70.03	70.03
Fair Value	$69.72	$73.16	$76.73
Upside / Downside	110.63%	121.02%	131.82%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Methanex Corporation (MEOH)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener