DDM Analysis: WALMEX.MX

Valuation Snapshot

Stable Growth	$69.26 - $192.15	$107.36
Multi-Stage	$68.23 - $74.63	$71.37
Blended Fair Value	$89.36
Current Price	$56.57
Upside	57.97%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.79%	5.62%	2.15	2.67	1.70	1.62	1.78	2.07	1.47	2.46	1.67	1.82
YoY Growth	-	-	-19.31%	56.81%	4.86%	-8.87%	-13.97%	40.56%	-40.17%	47.57%	-8.21%	45.83%
Dividend Yield	-	-	3.82%	4.04%	2.36%	1.98%	2.76%	3.71%	2.81%	5.30%	3.86%	4.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	50,490.50
(-) Cash Dividends Paid (M)	37,399.45
(=) Cash Retained (M)	13,091.05

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,098.10	6,311.31	3,786.79
Cash Retained (M)	13,091.05	13,091.05	13,091.05
(-) Cash Required (M)	-10,098.10	-6,311.31	-3,786.79
(=) Excess Retained (M)	2,992.95	6,779.74	9,304.26
(/) Shares Outstanding (M)	17,381.49	17,381.49	17,381.49
(=) Excess Retained per Share	0.17	0.39	0.54
LTM Dividend per Share	2.15	2.15	2.15
(+) Excess Retained per Share	0.17	0.39	0.54
(=) Adjusted Dividend	2.32	2.54	2.69
WACC / Discount Rate	7.10%	7.10%	7.10%
Growth Rate	3.62%	4.62%	5.62%
Fair Value	$69.26	$107.36	$192.15
Upside / Downside	22.43%	89.78%	239.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	50,490.50	52,824.29	55,265.95	57,820.47	60,493.07	63,289.20	65,187.87
Payout Ratio	74.07%	77.26%	80.44%	83.63%	86.81%	90.00%	92.50%
Projected Dividends (M)	37,399.45	40,810.89	44,457.78	48,354.62	52,516.72	56,960.28	60,298.78

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.10%	7.10%	7.10%
Growth Rate	3.62%	4.62%	5.62%
Year 1 PV (M)	37,741.45	38,105.67	38,469.90
Year 2 PV (M)	38,021.83	38,759.22	39,503.70
Year 3 PV (M)	38,244.22	39,362.16	40,501.68
Year 4 PV (M)	38,412.10	39,916.47	41,464.61
Year 5 PV (M)	38,528.76	40,424.09	42,393.28
PV of Terminal Value (M)	994,990.30	1,043,936.40	1,094,790.04
Equity Value (M)	1,185,938.67	1,240,504.02	1,297,123.22
Shares Outstanding (M)	17,381.49	17,381.49	17,381.49
Fair Value	$68.23	$71.37	$74.63
Upside / Downside	20.61%	26.16%	31.92%

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

Wal-Mart de México, S.A.B. de C.V. (WALMEX.MX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener