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 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

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