Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

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

Company Dividend Discount ModelIndustry: EntertainmentSector: Communication Services

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
Upside6.60%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS6.63%0.00%3.082.962.982.671.892.231.851.731.361.14
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
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)503.00314.37188.62
Cash Retained (M)2,508.272,508.272,508.27
(-) Cash Required (M)-503.00-314.37-188.62
(=) Excess Retained (M)2,005.282,193.902,319.65
(/) Shares Outstanding (M)858.48858.48858.48
(=) Excess Retained per Share2.342.562.70
LTM Dividend per Share0.010.010.01
(+) Excess Retained per Share2.342.562.70
(=) Adjusted Dividend2.342.562.71
WACC / Discount Rate9.68%9.68%9.68%
Growth Rate4.81%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)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,514.982,661.092,815.692,979.283,152.363,335.503,435.57
Payout Ratio0.27%18.21%36.16%54.11%72.05%90.00%92.50%
Projected Dividends (M)6.71484.671,018.161,611.992,271.383,001.953,177.90

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.68%9.68%9.68%
Growth Rate4.81%5.81%6.81%
Year 1 PV (M)437.72441.90446.08
Year 2 PV (M)830.45846.37862.44
Year 3 PV (M)1,187.431,221.741,256.71
Year 4 PV (M)1,511.071,569.571,629.76
Year 5 PV (M)1,803.631,891.331,982.41
PV of Terminal Value (M)28,583.3829,973.2431,416.64
Equity Value (M)34,353.6935,944.1637,594.04
Shares Outstanding (M)858.48858.48858.48
Fair Value$40.02$41.87$43.79
Upside / Downside-23.79%-20.26%-16.60%

High-Yield Dividend Screener

« Prev Page 17 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SAHSonic Automotive, Inc.2.13%$1.3135.28%
AIG-PAAmerican International Group, Inc.2.12%$1.6930.01%
LANCLancaster Colony Corporation2.11%$3.8261.80%
TDACTranslational Development Acquisition Corp.2.10%$0.2279.86%
FASTFastenal Company2.09%$0.8579.50%
FDUSFidus Investment Corporation2.09%$0.4117.86%
IBOCInternational Bancshares Corporation2.09%$1.4020.70%
SMRSXALPS/Smith Short Duration Bond Investor2.09%$0.2298.81%
SSSSSuRo Capital Corp.2.09%$0.208.46%
MLRMiller Industries, Inc.2.08%$0.7830.00%
OACCOaktree Acquisition Corp. III Life Sciences2.08%$0.2261.74%
FCCOFirst Community Corporation2.07%$0.6025.08%
GNTXGentex Corporation2.07%$0.4928.42%
OACCUOaktree Acquisition Corp. III Life Sciences Unit2.07%$0.2261.74%
DLBDolby Laboratories, Inc.2.06%$1.3149.64%
APOGApogee Enterprises, Inc.2.05%$0.7737.24%
CAKEThe Cheesecake Factory Incorporated2.05%$1.0832.74%
EWBCEast West Bancorp, Inc.2.05%$2.3625.97%
ALFCenturion Acquisition Corp.2.04%$0.2251.38%
ATOAtmos Energy Corporation2.04%$3.4546.19%
OVLYOak Valley Bancorp2.04%$0.6129.73%
0HYE.LCincinnati Financial Corporation2.03%$3.2824.36%
AOSA. O. Smith Corporation2.03%$1.3936.68%
ACTEnact Holdings, Inc.2.02%$0.8018.03%
ARKOArko Corp.2.02%$0.0955.86%
KFYKorn Ferry2.02%$1.3426.97%
0H68.LAflac Incorporated2.01%$2.2028.14%
LENLennar Corporation2.01%$2.1025.46%
AVYAvery Dennison Corporation2.00%$3.6641.17%
RHLDResolute Holdings Management, Inc.2.00%$3.7422.61%
ALFUUCenturion Acquisition Corp. Unit1.99%$0.2251.38%
GNTYGuaranty Bancshares, Inc.1.99%$0.9730.69%
NCNACCO Industries, Inc.1.99%$0.9524.54%
QCOMQUALCOMM Incorporated1.99%$3.4468.67%
THGThe Hanover Insurance Group, Inc.1.98%$3.5520.46%
CNMDCONMED Corporation1.97%$0.8038.60%
FBINFortune Brands Innovations, Inc.1.97%$1.0036.69%
FEIMFrequency Electronics, Inc.1.97%$1.0046.25%
RPMRPM International Inc.1.97%$2.0437.93%
BNJBrookfield Finance Inc. 4.50% P1.96%$0.3070.51%
MTGMGIC Investment Corporation1.96%$0.5717.51%
CCSCentury Communities, Inc.1.95%$1.1516.06%
0K6F.LNetApp, Inc.1.94%$2.0735.51%
BLKBlackRock, Inc.1.94%$21.0053.94%
FNB-PEF.N.B. Corporation1.94%$0.4834.55%
0L4F.LSealed Air Corporation1.93%$0.8030.13%
AEOAmerican Eagle Outfitters, Inc.1.93%$0.5142.14%
SLGNSilgan Holdings Inc.1.93%$0.8026.98%
FSFGFirst Savings Financial Group, Inc.1.92%$0.6123.93%
GENGen Digital Inc.1.92%$0.5054.91%