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 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

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