DDM Analysis: WALMEX.MX

Valuation Snapshot

Stable Growth	$37.55 - $64.32	$49.13
Multi-Stage	$39.27 - $42.79	$41.00
Blended Fair Value	$45.07
Current Price	$56.57
Upside	-20.33%
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	10.03%	10.03%	10.03%
Growth Rate	3.62%	4.62%	5.62%
Fair Value	$37.55	$49.13	$64.32
Upside / Downside	-33.62%	-13.15%	13.70%

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	10.03%	10.03%	10.03%
Growth Rate	3.62%	4.62%	5.62%
Year 1 PV (M)	36,734.66	37,089.16	37,443.67
Year 2 PV (M)	36,020.34	36,718.92	37,424.20
Year 3 PV (M)	35,264.52	36,295.36	37,346.09
Year 4 PV (M)	34,474.47	35,824.63	37,214.07
Year 5 PV (M)	33,656.74	35,312.40	37,032.59
PV of Terminal Value (M)	506,493.39	531,409.09	557,295.81
Equity Value (M)	682,644.12	712,649.56	743,756.43
Shares Outstanding (M)	17,381.49	17,381.49	17,381.49
Fair Value	$39.27	$41.00	$42.79
Upside / Downside	-30.57%	-27.52%	-24.36%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

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