DDM Analysis: MEGACPO.MX

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
Upside	6.60%
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	6.63%	0.00%	3.08	2.96	2.98	2.67	1.89	2.23	1.85	1.73	1.36	1.14
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

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	503.00	314.37	188.62
Cash Retained (M)	2,508.27	2,508.27	2,508.27
(-) Cash Required (M)	-503.00	-314.37	-188.62
(=) Excess Retained (M)	2,005.28	2,193.90	2,319.65
(/) Shares Outstanding (M)	858.48	858.48	858.48
(=) Excess Retained per Share	2.34	2.56	2.70
LTM Dividend per Share	0.01	0.01	0.01
(+) Excess Retained per Share	2.34	2.56	2.70
(=) Adjusted Dividend	2.34	2.56	2.71
WACC / Discount Rate	9.68%	9.68%	9.68%
Growth Rate	4.81%	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)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,514.98	2,661.09	2,815.69	2,979.28	3,152.36	3,335.50	3,435.57
Payout Ratio	0.27%	18.21%	36.16%	54.11%	72.05%	90.00%	92.50%
Projected Dividends (M)	6.71	484.67	1,018.16	1,611.99	2,271.38	3,001.95	3,177.90

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.68%	9.68%	9.68%
Growth Rate	4.81%	5.81%	6.81%
Year 1 PV (M)	437.72	441.90	446.08
Year 2 PV (M)	830.45	846.37	862.44
Year 3 PV (M)	1,187.43	1,221.74	1,256.71
Year 4 PV (M)	1,511.07	1,569.57	1,629.76
Year 5 PV (M)	1,803.63	1,891.33	1,982.41
PV of Terminal Value (M)	28,583.38	29,973.24	31,416.64
Equity Value (M)	34,353.69	35,944.16	37,594.04
Shares Outstanding (M)	858.48	858.48	858.48
Fair Value	$40.02	$41.87	$43.79
Upside / Downside	-23.79%	-20.26%	-16.60%

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

Mode

Ticker

Industry

Sector

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

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener