DDM Analysis: AMXB.MX

Valuation Snapshot

Stable Growth	$11.28 - $17.46	$14.14
Multi-Stage	$24.17 - $26.59	$25.35
Blended Fair Value	$19.75
Current Price	$16.80
Upside	17.56%
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	5.04%	6.16%	0.51	0.50	0.49	0.46	0.16	0.40	0.37	0.27	0.23	0.62
YoY Growth	-	-	1.77%	3.16%	6.13%	190.12%	-60.44%	8.40%	39.02%	16.52%	-63.04%	119.06%
Dividend Yield	-	-	3.51%	3.22%	2.50%	2.33%	1.17%	2.92%	2.75%	1.57%	1.80%	4.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	73,165.16
(-) Cash Dividends Paid (M)	31,957.91
(=) Cash Retained (M)	41,207.25

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14,633.03	9,145.64	5,487.39
Cash Retained (M)	41,207.25	41,207.25	41,207.25
(-) Cash Required (M)	-14,633.03	-9,145.64	-5,487.39
(=) Excess Retained (M)	26,574.22	32,061.60	35,719.86
(/) Shares Outstanding (M)	60,559.31	60,559.31	60,559.31
(=) Excess Retained per Share	0.44	0.53	0.59
LTM Dividend per Share	0.53	0.53	0.53
(+) Excess Retained per Share	0.44	0.53	0.59
(=) Adjusted Dividend	0.97	1.06	1.12
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	-1.76%	-0.76%	0.24%
Fair Value	$11.28	$14.14	$17.46
Upside / Downside	-32.85%	-15.81%	3.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	73,165.16	72,612.30	72,063.63	71,519.10	70,978.69	70,442.36	72,555.63
Payout Ratio	43.68%	52.94%	62.21%	71.47%	80.74%	90.00%	92.50%
Projected Dividends (M)	31,957.91	38,443.36	44,828.97	51,115.88	57,305.23	63,398.12	67,113.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	-1.76%	-0.76%	0.24%
Year 1 PV (M)	35,679.17	36,042.34	36,405.51
Year 2 PV (M)	38,614.08	39,404.17	40,202.25
Year 3 PV (M)	40,863.57	42,124.13	43,410.35
Year 4 PV (M)	42,517.55	44,275.25	46,086.90
Year 5 PV (M)	43,655.99	45,923.49	48,284.24
PV of Terminal Value (M)	1,262,127.63	1,327,682.73	1,395,933.93
Equity Value (M)	1,463,458.00	1,535,452.12	1,610,323.18
Shares Outstanding (M)	60,559.31	60,559.31	60,559.31
Fair Value	$24.17	$25.35	$26.59
Upside / Downside	43.84%	50.92%	58.28%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 28 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ORA	Ormat Technologies, Inc.	0.42%	$0.48	21.81%
VLTO	Veralto Corporation	0.42%	$0.42	11.39%
CEG	Constellation Energy Corporation	0.41%	$1.52	17.38%
EXPE	Expedia Group, Inc.	0.41%	$1.15	10.88%
GE	GE Aerospace	0.40%	$1.29	17.08%
GEHCV	GE HealthCare Technologies Inc.	0.40%	$0.23	5.05%
ATMU	Atmus Filtration Technologies Inc.	0.39%	$0.20	8.42%
BMNR	Bitmine Immersion Technologies, Inc.	0.39%	$0.12	0.85%
CHDN	Churchill Downs Incorporated	0.39%	$0.43	7.61%
PLPC	Preformed Line Products Company	0.39%	$0.83	11.03%
AAPL	Apple Inc.	0.38%	$1.03	13.77%
AMOT	Allied Motion Technologies Inc.	0.38%	$0.12	21.85%
CASY	Casey's General Stores, Inc.	0.38%	$2.09	12.85%
EA	Electronic Arts Inc.	0.38%	$0.77	21.92%
LOB	Live Oak Bancshares, Inc.	0.37%	$0.13	8.44%
PCG-PA	Pacific Gas and Electric Company	0.37%	$0.08	6.94%
CTS	CTS Corporation	0.36%	$0.16	8.09%
GVA	Granite Construction Incorporated	0.36%	$0.43	12.45%
LCORX	Leuthold Core Investment Fund	0.36%	$0.08	4.98%
LCRIX	Leuthold Core Investment Fund Class Institutional	0.36%	$0.08	4.98%
UHAL	U-Haul Holding Company	0.36%	$0.18	17.87%
BOX	Box, Inc.	0.35%	$0.10	6.61%
HCC	Warrior Met Coal, Inc.	0.35%	$0.31	47.04%
MCK	McKesson Corporation	0.35%	$2.91	8.98%
CSWI	CSW Industrials, Inc.	0.34%	$1.02	11.93%
MOG-A	Moog Inc.	0.34%	$0.85	11.59%
SRBK	SR Bancorp, Inc. Common stock	0.34%	$0.05	9.61%
VHAQ-UN	Viveon Health Acquisition Corp.	0.34%	$0.04	17.38%
WWD	Woodward, Inc.	0.34%	$1.05	14.70%
AGX	Argan, Inc.	0.33%	$1.08	12.72%
PJT	PJT Partners Inc.	0.33%	$0.56	13.70%
REGN	Regeneron Pharmaceuticals, Inc.	0.33%	$2.59	6.06%
LPLA	LPL Financial Holdings Inc.	0.32%	$1.16	11.15%
META	Meta Platforms, Inc.	0.31%	$2.04	8.98%
ESAB	ESAB Corporation	0.30%	$0.34	8.52%
POWL	Powell Industries, Inc.	0.30%	$1.05	7.31%
VC	Visteon Corporation	0.30%	$0.29	2.59%
WST	West Pharmaceutical Services, Inc.	0.30%	$0.83	12.34%
CASH	Pathward Financial, Inc.	0.29%	$0.21	2.52%
NGS	Natural Gas Services Group, Inc.	0.29%	$0.10	6.71%
PLUS	ePlus inc.	0.29%	$0.25	5.41%
RVTY	Revvity, Inc.	0.29%	$0.28	14.01%
TMO	Thermo Fisher Scientific Inc.	0.28%	$1.65	9.48%
MRVL	Marvell Technology, Inc.	0.27%	$0.24	8.33%
VNT	Vontier Corporation	0.27%	$0.10	3.64%
DBRG	DigitalBridge Group, Inc.	0.26%	$0.04	9.84%
FOUR	Shift4 Payments, Inc.	0.26%	$0.16	7.44%
GOOG	Alphabet Inc.	0.26%	$0.82	8.01%
TPB	Turning Point Brands, Inc.	0.26%	$0.29	10.22%
USB-PA	U.S. Bancorp PERP PFD SER A	0.26%	$2.02	43.68%

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

América Móvil, S.A.B. de C.V. (AMXB.MX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener