DDM Analysis: WALMEX.MX

Valuation Snapshot

Stable Growth	$37.23 - $63.52	$48.63
Multi-Stage	$38.96 - $42.44	$40.67
Blended Fair Value	$44.65
Current Price	$56.57
Upside	-21.07%
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	0.79%	5.62%	2.15	2.67	1.70	1.62	1.78	2.07	1.47	2.46	1.67	1.82
YoY Growth	-	-	-19.31%	56.81%	4.86%	-8.87%	-13.97%	40.56%	-40.17%	47.57%	-8.21%	45.83%
Dividend Yield	-	-	3.82%	4.04%	2.36%	1.98%	2.76%	3.71%	2.81%	5.30%	3.86%	4.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	50,490.50
(-) Cash Dividends Paid (M)	37,399.45
(=) Cash Retained (M)	13,091.05

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,098.10	6,311.31	3,786.79
Cash Retained (M)	13,091.05	13,091.05	13,091.05
(-) Cash Required (M)	-10,098.10	-6,311.31	-3,786.79
(=) Excess Retained (M)	2,992.95	6,779.74	9,304.26
(/) Shares Outstanding (M)	17,381.49	17,381.49	17,381.49
(=) Excess Retained per Share	0.17	0.39	0.54
LTM Dividend per Share	2.15	2.15	2.15
(+) Excess Retained per Share	0.17	0.39	0.54
(=) Adjusted Dividend	2.32	2.54	2.69
WACC / Discount Rate	10.09%	10.09%	10.09%
Growth Rate	3.62%	4.62%	5.62%
Fair Value	$37.23	$48.63	$63.52
Upside / Downside	-34.18%	-14.03%	12.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	50,490.50	52,824.29	55,265.95	57,820.47	60,493.07	63,289.20	65,187.87
Payout Ratio	74.07%	77.26%	80.44%	83.63%	86.81%	90.00%	92.50%
Projected Dividends (M)	37,399.45	40,810.89	44,457.78	48,354.62	52,516.72	56,960.28	60,298.78

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.09%	10.09%	10.09%
Growth Rate	3.62%	4.62%	5.62%
Year 1 PV (M)	36,716.16	37,070.49	37,424.81
Year 2 PV (M)	35,984.07	36,681.94	37,386.52
Year 3 PV (M)	35,211.27	36,240.55	37,289.70
Year 4 PV (M)	34,405.07	35,752.52	37,139.16
Year 5 PV (M)	33,572.08	35,223.57	36,939.43
PV of Terminal Value (M)	501,268.52	525,927.19	551,546.87
Equity Value (M)	677,157.16	706,896.26	737,726.49
Shares Outstanding (M)	17,381.49	17,381.49	17,381.49
Fair Value	$38.96	$40.67	$42.44
Upside / Downside	-31.13%	-28.11%	-24.97%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 54 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
600425.SS	Xinjiang Qingsong Building Materials and Chemicals (Group) Co, Ltd.	2.99%	$0.12	76.32%
605098.SS	Shanghai Action Education Technology CO.,LTD.	2.99%	$1.25	51.61%
6473.T	JTEKT Corporation	2.99%	$51.92	84.17%
B2H.OL	B2Holding ASA	2.99%	$0.21	21.39%
GENTERA.MX	Gentera, S.A.B. de C.V.	2.99%	$1.36	28.15%
JYSK.CO	Jyske Bank A/S	2.99%	$26.22	30.23%
MCGS.QA	Medicare Group Q.P.S.C.	2.99%	$0.20	64.83%
002003.SZ	Zhejiang Weixing Industrial Development Co., Ltd.	2.98%	$0.32	55.93%
0RHU.L	Flughafen Wien AG	2.98%	$1.65	62.41%
8914.T	Arealink Co., Ltd.	2.98%	$31.69	44.83%
DXT.TO	Dexterra Group Inc.	2.98%	$0.35	55.12%
NST.AX	Northern Star Resources Limited	2.98%	$0.73	45.12%
600704.SS	Wuchan Zhongda Group Co.,Ltd.	2.97%	$0.17	22.55%
8593.T	Mitsubishi HC Capital Inc.	2.97%	$38.97	34.55%
KBL.TO	K-Bro Linen Inc.	2.97%	$1.04	69.43%
O10.SI	Far East Orchard Limited	2.97%	$0.04	30.11%
PLANB.BK	Plan B Media Public Company Limited	2.97%	$0.12	46.85%
005850.KS	SL Corporation	2.96%	$1,235.83	18.10%
6527.TWO	Crystalvue Medical Corporation	2.96%	$2.24	40.94%
9201.T	Japan Airlines Co., Ltd.	2.96%	$85.89	30.05%
9633.HK	Nongfu Spring Co., Ltd.	2.96%	$1.43	61.73%
9931.TW	Hsin Kao Gas Co.,Ltd.	2.96%	$1.01	40.68%
FTS	Fortis Inc.	2.96%	$1.54	47.07%
035890.KQ	Seohee Construction Co., Ltd.	2.95%	$47.87	7.53%
3132.T	Macnica Fuji Electronics Holdings, Inc.	2.95%	$70.52	56.32%
600667.SS	Wuxi Taiji Industry Limited Corporation	2.95%	$0.23	83.84%
603577.SS	Qingdao Huijintong Power Equipment Co.,Ltd.	2.95%	$0.31	79.62%
603699.SS	Neway Valve (Suzhou) Co., Ltd.	2.95%	$1.53	81.92%
000020.KS	Dongwha Pharm.Co.,Ltd	2.94%	$182.44	65.71%
000895.SZ	Henan Shuanghui Investment & Development Co.,Ltd.	2.94%	$0.78	52.50%
002540.SZ	Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd.	2.94%	$0.21	63.05%
013120.KQ	DongWon Development Co.,Ltd.	2.94%	$80.92	85.28%
107590.KS	Miwon Holdings Co., Ltd.	2.94%	$1,985.59	19.06%
6779.T	Nihon Dempa Kogyo Co., Ltd.	2.94%	$30.05	58.30%
8084.T	Ryoden Corporation	2.94%	$106.29	46.57%
8890.T	Raysum Co., Ltd.	2.94%	$173.16	50.05%
9303.T	The Sumitomo Warehouse Co., Ltd.	2.94%	$104.40	36.71%
APZ.AX	Aspen Group	2.94%	$0.16	31.96%
FSECURE.HE	F-Secure Oyj	2.94%	$0.06	45.60%
RELAIS.HE	Relais Group Oyj	2.94%	$0.50	54.01%
0QN2.L	Interroll Holding AG	2.93%	$63.83	41.54%
3515.TW	ASROCK Incorporation	2.93%	$7.30	57.65%
601619.SS	Ningxia Jiaze Renewables Corporation Limited	2.93%	$0.13	56.17%
8508.T	J Trust Co., Ltd.	2.93%	$13.97	39.79%
000166.SZ	Shenwan Hongyuan Group Co., Ltd.	2.92%	$0.15	41.10%
002299.SZ	Fujian Sunner Development Co., Ltd.	2.92%	$0.48	39.69%
4949.TW	Win Win Precision Technology Co., Ltd.	2.92%	$1.08	55.94%
5386.T	Tsuruya Co., Ltd.	2.92%	$11.98	57.58%
600267.SS	Zhejiang Hisun Pharmaceutical Co., Ltd.	2.92%	$0.29	61.49%
600758.SS	LIAONING ENERGY INDUSTRY Co.,LTD	2.92%	$0.11	69.99%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Wal-Mart de México, S.A.B. de C.V. (WALMEX.MX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener