DDM Analysis: MONEXB.MX

Valuation Snapshot

Stable Growth	$172.85 - $784.11	$303.00
Multi-Stage	$102.98 - $112.73	$107.76
Blended Fair Value	$205.38
Current Price	$20.00
Upside	926.91%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	33.66%	17.59%	2.11	0.11	0.11	0.39	0.39	0.50	0.39	2.48	0.00	0.96
YoY Growth	-	-	1,850.00%	0.00%	-72.00%	0.00%	-21.88%	28.00%	-84.38%	0.00%	-100.00%	129.63%
Dividend Yield	-	-	10.57%	0.83%	0.90%	3.10%	2.75%	3.54%	2.16%	24.73%	0.00%	6.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,573.27
(-) Cash Dividends Paid (M)	15.00
(=) Cash Retained (M)	3,558.27

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	714.65	446.66	268.00
Cash Retained (M)	3,558.27	3,558.27	3,558.27
(-) Cash Required (M)	-714.65	-446.66	-268.00
(=) Excess Retained (M)	2,843.61	3,111.61	3,290.27
(/) Shares Outstanding (M)	645.81	645.81	645.81
(=) Excess Retained per Share	4.40	4.82	5.09
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	4.40	4.82	5.09
(=) Adjusted Dividend	4.43	4.84	5.12
WACC / Discount Rate	8.20%	8.20%	8.20%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$172.85	$303.00	$784.11
Upside / Downside	764.25%	1,415.00%	3,820.57%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,573.27	3,805.53	4,052.89	4,316.33	4,596.89	4,895.69	5,042.56
Payout Ratio	0.42%	18.34%	36.25%	54.17%	72.08%	90.00%	92.50%
Projected Dividends (M)	15.00	697.78	1,469.25	2,338.06	3,313.62	4,406.12	4,664.37

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.20%	8.20%	8.20%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	638.83	644.88	650.94
Year 2 PV (M)	1,231.50	1,254.95	1,278.63
Year 3 PV (M)	1,794.17	1,845.67	1,898.15
Year 4 PV (M)	2,327.97	2,417.50	2,509.59
Year 5 PV (M)	2,834.01	2,970.89	3,113.01
PV of Terminal Value (M)	57,675.89	60,461.66	63,354.05
Equity Value (M)	66,502.37	69,595.56	72,804.37
Shares Outstanding (M)	645.81	645.81	645.81
Fair Value	$102.98	$107.76	$112.73
Upside / Downside	414.88%	438.82%	463.67%

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

Monex, S.A.B. de C.V. (MONEXB.MX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener