DDM Analysis: AMXB.MX

Valuation Snapshot

Stable Growth	$11.28 - $17.46	$14.14
Multi-Stage	$24.17 - $26.59	$25.35
Blended Fair Value	$19.75
Current Price	$16.80
Upside	17.56%
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	5.04%	6.16%	0.51	0.50	0.49	0.46	0.16	0.40	0.37	0.27	0.23	0.62
YoY Growth	-	-	1.77%	3.16%	6.13%	190.12%	-60.44%	8.40%	39.02%	16.52%	-63.04%	119.06%
Dividend Yield	-	-	3.51%	3.22%	2.50%	2.33%	1.17%	2.92%	2.75%	1.57%	1.80%	4.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	73,165.16
(-) Cash Dividends Paid (M)	31,957.91
(=) Cash Retained (M)	41,207.25

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14,633.03	9,145.64	5,487.39
Cash Retained (M)	41,207.25	41,207.25	41,207.25
(-) Cash Required (M)	-14,633.03	-9,145.64	-5,487.39
(=) Excess Retained (M)	26,574.22	32,061.60	35,719.86
(/) Shares Outstanding (M)	60,559.31	60,559.31	60,559.31
(=) Excess Retained per Share	0.44	0.53	0.59
LTM Dividend per Share	0.53	0.53	0.53
(+) Excess Retained per Share	0.44	0.53	0.59
(=) Adjusted Dividend	0.97	1.06	1.12
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	-1.76%	-0.76%	0.24%
Fair Value	$11.28	$14.14	$17.46
Upside / Downside	-32.85%	-15.81%	3.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	73,165.16	72,612.30	72,063.63	71,519.10	70,978.69	70,442.36	72,555.63
Payout Ratio	43.68%	52.94%	62.21%	71.47%	80.74%	90.00%	92.50%
Projected Dividends (M)	31,957.91	38,443.36	44,828.97	51,115.88	57,305.23	63,398.12	67,113.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	-1.76%	-0.76%	0.24%
Year 1 PV (M)	35,679.18	36,042.35	36,405.52
Year 2 PV (M)	38,614.10	39,404.19	40,202.27
Year 3 PV (M)	40,863.61	42,124.17	43,410.39
Year 4 PV (M)	42,517.59	44,275.30	46,086.95
Year 5 PV (M)	43,656.05	45,923.55	48,284.31
PV of Terminal Value (M)	1,262,138.69	1,327,694.37	1,395,946.16
Equity Value (M)	1,463,469.22	1,535,463.92	1,610,335.59
Shares Outstanding (M)	60,559.31	60,559.31	60,559.31
Fair Value	$24.17	$25.35	$26.59
Upside / Downside	43.84%	50.92%	58.28%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

América Móvil, S.A.B. de C.V. (AMXB.MX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener