DDM Analysis: GMEXICOB.MX

Valuation Snapshot

Stable Growth	$9.55 - $20.38	$13.59
Multi-Stage	$7.34 - $8.00	$7.67
Blended Fair Value	$10.63
Current Price	$6.06
Upside	75.38%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.93%	11.45%	0.29	0.30	0.32	0.37	0.17	0.21	0.18	0.09	0.04	0.07
YoY Growth	-	-	-2.56%	-7.27%	-14.32%	116.17%	-16.48%	17.65%	101.04%	130.11%	-46.66%	-27.12%
Dividend Yield	-	-	5.79%	4.94%	6.76%	6.24%	3.28%	11.18%	6.17%	2.65%	1.27%	2.96%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,887.51
(-) Cash Dividends Paid (M)	2,311.26
(=) Cash Retained (M)	1,576.25

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	777.50	485.94	291.56
Cash Retained (M)	1,576.25	1,576.25	1,576.25
(-) Cash Required (M)	-777.50	-485.94	-291.56
(=) Excess Retained (M)	798.75	1,090.31	1,284.69
(/) Shares Outstanding (M)	7,694.21	7,694.21	7,694.21
(=) Excess Retained per Share	0.10	0.14	0.17
LTM Dividend per Share	0.30	0.30	0.30
(+) Excess Retained per Share	0.10	0.14	0.17
(=) Adjusted Dividend	0.40	0.44	0.47
WACC / Discount Rate	9.96%	9.96%	9.96%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$9.55	$13.59	$20.38
Upside / Downside	57.61%	124.24%	236.35%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,887.51	4,140.20	4,409.31	4,695.91	5,001.15	5,326.22	5,486.01
Payout Ratio	59.45%	65.56%	71.67%	77.78%	83.89%	90.00%	92.50%
Projected Dividends (M)	2,311.26	2,714.43	3,160.24	3,652.55	4,195.50	4,793.60	5,074.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.96%	9.96%	9.96%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,445.27	2,468.45	2,491.63
Year 2 PV (M)	2,564.59	2,613.44	2,662.75
Year 3 PV (M)	2,670.19	2,746.85	2,824.95
Year 4 PV (M)	2,762.99	2,869.25	2,978.54
Year 5 PV (M)	2,843.85	2,981.21	3,123.83
PV of Terminal Value (M)	43,224.75	45,312.53	47,480.20
Equity Value (M)	56,511.66	58,991.72	61,561.90
Shares Outstanding (M)	7,694.21	7,694.21	7,694.21
Fair Value	$7.34	$7.67	$8.00
Upside / Downside	21.20%	26.52%	32.03%

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 México, S.A.B. de C.V. (GMEXICOB.MX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener