DDM Analysis: TERRA13.MX

Valuation Snapshot

Stable Growth	$67.22 - $159.37	$99.17
Multi-Stage	$69.65 - $76.39	$72.95
Blended Fair Value	$86.06
Current Price	$36.49
Upside	135.85%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.06%	10.38%	2.90	1.73	1.93	2.12	2.41	2.91	2.86	2.19	1.62	1.45
YoY Growth	-	-	67.31%	-10.18%	-8.83%	-12.38%	-16.94%	1.53%	30.69%	35.34%	11.25%	34.76%
Dividend Yield	-	-	7.81%	3.83%	5.81%	7.55%	7.93%	11.08%	9.44%	7.40%	5.29%	4.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,533.82
(-) Cash Dividends Paid (M)	358.57
(=) Cash Retained (M)	2,175.25

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	506.76	316.73	190.04
Cash Retained (M)	2,175.25	2,175.25	2,175.25
(-) Cash Required (M)	-506.76	-316.73	-190.04
(=) Excess Retained (M)	1,668.48	1,858.52	1,985.21
(/) Shares Outstanding (M)	782.41	782.41	782.41
(=) Excess Retained per Share	2.13	2.38	2.54
LTM Dividend per Share	0.46	0.46	0.46
(+) Excess Retained per Share	2.13	2.38	2.54
(=) Adjusted Dividend	2.59	2.83	3.00
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	3.20%	4.20%	5.20%
Fair Value	$67.22	$99.17	$159.37
Upside / Downside	84.22%	171.78%	336.76%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,533.82	2,640.17	2,750.99	2,866.46	2,986.78	3,112.15	3,205.52
Payout Ratio	14.15%	29.32%	44.49%	59.66%	74.83%	90.00%	92.50%
Projected Dividends (M)	358.57	774.13	1,223.94	1,710.15	2,235.02	2,800.94	2,965.10

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	3.20%	4.20%	5.20%
Year 1 PV (M)	715.37	722.30	729.24
Year 2 PV (M)	1,045.20	1,065.55	1,086.10
Year 3 PV (M)	1,349.56	1,389.17	1,429.55
Year 4 PV (M)	1,629.89	1,693.99	1,759.96
Year 5 PV (M)	1,887.56	1,980.80	2,077.69
PV of Terminal Value (M)	47,863.40	50,227.80	52,684.73
Equity Value (M)	54,490.97	57,079.62	59,767.28
Shares Outstanding (M)	782.41	782.41	782.41
Fair Value	$69.65	$72.95	$76.39
Upside / Downside	90.86%	99.93%	109.34%

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

Fibra Terrafina (TERRA13.MX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener