DDM Analysis: MEGACPO.MX

Valuation Snapshot

Stable Growth	$50.44 - $100.84	$70.08
Multi-Stage	$40.02 - $43.79	$41.87
Blended Fair Value	$55.98
Current Price	$52.51
Upside	6.60%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.63%	0.00%	3.08	2.96	2.98	2.67	1.89	2.23	1.85	1.73	1.36	1.14
YoY Growth	-	-	4.16%	-0.81%	11.48%	41.74%	-15.58%	20.50%	7.10%	27.14%	19.30%	0.00%
Dividend Yield	-	-	7.20%	6.07%	6.47%	4.46%	2.58%	3.44%	2.05%	2.09%	1.88%	1.59%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,514.98
(-) Cash Dividends Paid (M)	6.71
(=) Cash Retained (M)	2,508.27

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	503.00	314.37	188.62
Cash Retained (M)	2,508.27	2,508.27	2,508.27
(-) Cash Required (M)	-503.00	-314.37	-188.62
(=) Excess Retained (M)	2,005.28	2,193.90	2,319.65
(/) Shares Outstanding (M)	858.48	858.48	858.48
(=) Excess Retained per Share	2.34	2.56	2.70
LTM Dividend per Share	0.01	0.01	0.01
(+) Excess Retained per Share	2.34	2.56	2.70
(=) Adjusted Dividend	2.34	2.56	2.71
WACC / Discount Rate	9.68%	9.68%	9.68%
Growth Rate	4.81%	5.81%	6.81%
Fair Value	$50.44	$70.08	$100.84
Upside / Downside	-3.95%	33.46%	92.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,514.98	2,661.09	2,815.69	2,979.28	3,152.36	3,335.50	3,435.57
Payout Ratio	0.27%	18.21%	36.16%	54.11%	72.05%	90.00%	92.50%
Projected Dividends (M)	6.71	484.67	1,018.16	1,611.99	2,271.38	3,001.95	3,177.90

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.68%	9.68%	9.68%
Growth Rate	4.81%	5.81%	6.81%
Year 1 PV (M)	437.72	441.90	446.08
Year 2 PV (M)	830.45	846.37	862.44
Year 3 PV (M)	1,187.43	1,221.74	1,256.71
Year 4 PV (M)	1,511.07	1,569.57	1,629.76
Year 5 PV (M)	1,803.63	1,891.33	1,982.41
PV of Terminal Value (M)	28,583.38	29,973.24	31,416.64
Equity Value (M)	34,353.69	35,944.16	37,594.04
Shares Outstanding (M)	858.48	858.48	858.48
Fair Value	$40.02	$41.87	$43.79
Upside / Downside	-23.79%	-20.26%	-16.60%

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

Megacable Holdings, S. A. B. de C. V. (MEGACPO.MX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener