DDM Analysis: CHDRAUIB.MX

Valuation Snapshot

Stable Growth	$503.46 - $1,324.24	$1,241.01
Multi-Stage	$185.79 - $203.48	$194.47
Blended Fair Value	$717.74
Current Price	$149.00
Upside	381.70%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	23.75%	0.00%	1.18	0.93	0.52	0.48	0.45	0.41	0.39	0.33	0.26	0.25
YoY Growth	-	-	26.82%	78.22%	10.00%	7.01%	9.09%	4.14%	18.40%	29.26%	2.12%	0.00%
Dividend Yield	-	-	1.03%	0.70%	0.51%	0.93%	1.38%	1.63%	1.01%	0.86%	0.63%	0.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,401.56
(-) Cash Dividends Paid (M)	1,006.04
(=) Cash Retained (M)	5,395.52

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,280.31	800.20	480.12
Cash Retained (M)	5,395.52	5,395.52	5,395.52
(-) Cash Required (M)	-1,280.31	-800.20	-480.12
(=) Excess Retained (M)	4,115.21	4,595.32	4,915.40
(/) Shares Outstanding (M)	961.39	961.39	961.39
(=) Excess Retained per Share	4.28	4.78	5.11
LTM Dividend per Share	1.05	1.05	1.05
(+) Excess Retained per Share	4.28	4.78	5.11
(=) Adjusted Dividend	5.33	5.83	6.16
WACC / Discount Rate	6.62%	6.62%	6.62%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$503.46	$1,241.01	$1,324.24
Upside / Downside	237.90%	732.89%	788.75%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,401.56	6,817.67	7,260.81	7,732.77	8,235.40	8,770.70	9,033.82
Payout Ratio	15.72%	30.57%	45.43%	60.29%	75.14%	90.00%	92.50%
Projected Dividends (M)	1,006.04	2,084.33	3,298.54	4,661.79	6,188.33	7,893.63	8,356.28

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.62%	6.62%	6.62%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,936.63	1,954.98	1,973.34
Year 2 PV (M)	2,847.61	2,901.85	2,956.60
Year 3 PV (M)	3,739.31	3,846.65	3,956.03
Year 4 PV (M)	4,612.02	4,789.39	4,971.82
Year 5 PV (M)	5,466.05	5,730.07	6,004.18
PV of Terminal Value (M)	160,011.94	167,740.58	175,765.01
Equity Value (M)	178,613.57	186,963.52	195,626.99
Shares Outstanding (M)	961.39	961.39	961.39
Fair Value	$185.79	$194.47	$203.48
Upside / Downside	24.69%	30.52%	36.57%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Grupo Comercial Chedraui, S.A.B. de C.V. (CHDRAUIB.MX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener