Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Kimberly-Clark de México, S. A. B. de C. V. (KIMBERA.MX)

Company Dividend Discount ModelIndustry: Household & Personal ProductsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$54.09 - $138.50$81.81
Multi-Stage$65.22 - $71.50$68.30
Blended Fair Value$75.06
Current Price$34.40
Upside118.19%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%2.71%1.871.631.651.731.610.000.001.591.540.75
YoY Growth--14.81%-1.22%-4.78%7.30%0.00%0.00%-100.00%3.62%105.11%-47.61%
Dividend Yield--5.58%4.20%4.34%6.19%4.62%0.00%0.00%4.76%3.79%1.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)7,459.86
(-) Cash Dividends Paid (M)4,290.45
(=) Cash Retained (M)3,169.41
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,491.97932.48559.49
Cash Retained (M)3,169.413,169.413,169.41
(-) Cash Required (M)-1,491.97-932.48-559.49
(=) Excess Retained (M)1,677.442,236.922,609.92
(/) Shares Outstanding (M)3,057.783,057.783,057.78
(=) Excess Retained per Share0.550.730.85
LTM Dividend per Share1.401.401.40
(+) Excess Retained per Share0.550.730.85
(=) Adjusted Dividend1.952.132.26
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate2.72%3.72%4.72%
Fair Value$54.09$81.81$138.50
Upside / Downside57.24%137.83%302.61%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)7,459.867,737.388,025.238,323.788,633.448,954.629,223.26
Payout Ratio57.51%64.01%70.51%77.01%83.50%90.00%92.50%
Projected Dividends (M)4,290.454,952.785,658.456,409.777,209.168,059.168,531.52

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate2.72%3.72%4.72%
Year 1 PV (M)4,608.844,653.714,698.58
Year 2 PV (M)4,899.854,995.725,092.51
Year 3 PV (M)5,165.005,317.335,472.61
Year 4 PV (M)5,405.755,619.345,839.21
Year 5 PV (M)5,623.465,902.576,192.65
PV of Terminal Value (M)173,735.49182,358.49191,320.53
Equity Value (M)199,438.40208,847.16218,616.10
Shares Outstanding (M)3,057.783,057.783,057.78
Fair Value$65.22$68.30$71.50
Upside / Downside89.60%98.55%107.83%

High-Yield Dividend Screener

« Prev Page 5 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PFEPfizer Inc.6.75%$1.7098.83%
COGCabot Oil & Gas Corporation6.71%$1.4952.20%
VZVerizon Communications Inc.6.66%$2.7057.56%
ACAssociated Capital Group, Inc.6.63%$2.2186.94%
VACMarriott Vacations Worldwide Corporation6.62%$3.9078.61%
SSTKShutterstock, Inc.6.61%$1.2475.34%
EPDEnterprise Products Partners L.P.6.60%$2.1280.06%
SXCSunCoke Energy, Inc.6.57%$0.4863.44%
DINDine Brands Global, Inc.6.56%$2.1890.98%
CBLCBL & Associates Properties, Inc.6.54%$2.4261.13%
CRICarter's, Inc.6.47%$2.1585.39%
KYNKayne Anderson Energy Infrastructure Fund, Inc.6.47%$0.8035.36%
SMMCXWestern Asset Managed Municipals Fund Class C6.45%$0.9671.65%
HESMHess Midstream LP6.39%$2.2187.39%
WRB-PFW.R. Berkley Corporation 5.10%6.38%$1.2726.69%
RMTRoyce Micro-Cap Trust, Inc.6.37%$0.6732.29%
PNFPIMCO New York Municipal Income Fund6.30%$0.4854.92%
ENREnergizer Holdings, Inc.6.29%$1.2536.44%
UPSUnited Parcel Service, Inc.6.29%$6.3598.06%
NWBINorthwest Bancshares, Inc.6.27%$0.7593.81%
UIHCUnited Insurance Holdings Corp.6.27%$0.485.99%
TROWT. Rowe Price Group, Inc.6.24%$6.5369.41%
JRSHJerash Holdings (US), Inc.6.20%$0.190.52%
MUABlackRock MuniAssets Fund, Inc.6.14%$0.6673.39%
VKIInvesco Advantage Municipal Income Trust II6.11%$0.5676.68%
GL-PDGlobe Life Inc. 4.25% Junior Su6.10%$1.037.35%
CLNYColony Capital, Inc.6.07%$0.5213.43%
OMFOneMain Holdings, Inc.6.07%$4.2071.06%
VICIVICI Properties Inc.6.07%$1.7165.54%
IMMRImmersion Corporation6.06%$0.3914.22%
KRNYKearny Financial Corp.5.99%$0.4493.99%
DMFBNY Mellon Municipal Income, Inc.5.97%$0.4129.64%
UNBUnion Bankshares, Inc.5.96%$1.4157.02%
ARTMXArtisan Mid Cap Fund Inv Shs5.91%$1.9591.77%
SABASaba Capital Income & Opportunities Fund II5.87%$0.4924.55%
BRDBeard Energy Transition Acquisition Corp.5.86%$0.6395.51%
ETRNEquitrans Midstream Corporation5.81%$0.7269.91%
EHLDVEuroholdings Ltd5.80%$0.285.02%
REPXRiley Exploration Permian, Inc.5.80%$1.5438.01%
AIIAmerican Integrity Insurance Group, Inc.5.79%$1.1726.25%
VRTSVirtus Investment Partners, Inc.5.75%$9.3547.12%
CXHMFS Investment Grade Municipal Trust5.74%$0.4680.40%
GESGuess', Inc.5.72%$0.9661.52%
KRCKilroy Realty Corporation5.71%$2.1779.80%
WRB-PEW. R. Berkley Corporation 5.70% SB DB 20585.68%$1.2726.69%
LEOBNY Mellon Strategic Municipals, Inc.5.66%$0.3637.22%
WLYBJohn Wiley & Sons, Inc.5.64%$1.7692.90%
KMPBKemper Corporation 5.875% Fixed5.60%$1.3132.45%
CBTXCBTX, Inc.5.56%$1.6354.55%
0HST.LCampbell Soup Company5.53%$1.5580.10%