DDM Analysis: CHDRAUIB.MX

Valuation Snapshot

Stable Growth	$200.15 - $819.62	$343.23
Multi-Stage	$123.14 - $134.68	$128.80
Blended Fair Value	$236.02
Current Price	$149.00
Upside	58.40%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	23.75%	0.00%	1.18	0.93	0.52	0.48	0.45	0.41	0.39	0.33	0.26	0.25
YoY Growth	-	-	26.82%	78.22%	10.00%	7.01%	9.09%	4.14%	18.40%	29.26%	2.12%	0.00%
Dividend Yield	-	-	1.03%	0.70%	0.51%	0.93%	1.38%	1.63%	1.01%	0.86%	0.63%	0.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,401.56
(-) Cash Dividends Paid (M)	1,006.04
(=) Cash Retained (M)	5,395.52

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,280.31	800.20	480.12
Cash Retained (M)	5,395.52	5,395.52	5,395.52
(-) Cash Required (M)	-1,280.31	-800.20	-480.12
(=) Excess Retained (M)	4,115.21	4,595.32	4,915.40
(/) Shares Outstanding (M)	961.39	961.39	961.39
(=) Excess Retained per Share	4.28	4.78	5.11
LTM Dividend per Share	1.05	1.05	1.05
(+) Excess Retained per Share	4.28	4.78	5.11
(=) Adjusted Dividend	5.33	5.83	6.16
WACC / Discount Rate	8.31%	8.31%	8.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$200.15	$343.23	$819.62
Upside / Downside	34.33%	130.36%	450.08%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,401.56	6,817.67	7,260.81	7,732.77	8,235.40	8,770.70	9,033.82
Payout Ratio	15.72%	30.57%	45.43%	60.29%	75.14%	90.00%	92.50%
Projected Dividends (M)	1,006.04	2,084.33	3,298.54	4,661.79	6,188.33	7,893.63	8,356.28

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.31%	8.31%	8.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,906.38	1,924.45	1,942.52
Year 2 PV (M)	2,759.36	2,811.91	2,864.97
Year 3 PV (M)	3,566.83	3,669.22	3,773.55
Year 4 PV (M)	4,330.58	4,497.12	4,668.42
Year 5 PV (M)	5,052.33	5,296.36	5,549.73
PV of Terminal Value (M)	100,765.21	105,632.20	110,685.47
Equity Value (M)	118,380.67	123,831.26	129,484.65
Shares Outstanding (M)	961.39	961.39	961.39
Fair Value	$123.14	$128.80	$134.68
Upside / Downside	-17.36%	-13.55%	-9.61%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Grupo Comercial Chedraui, S.A.B. de C.V. (CHDRAUIB.MX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener