DDM Analysis: AMXB.MX

Valuation Snapshot

Stable Growth	$11.28 - $17.46	$14.14
Multi-Stage	$24.17 - $26.59	$25.36
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%	-15.80%	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)	35,679.22	36,042.39	36,405.56
Year 2 PV (M)	38,614.20	39,404.28	40,202.37
Year 3 PV (M)	40,863.75	42,124.32	43,410.54
Year 4 PV (M)	42,517.80	44,275.51	46,087.17
Year 5 PV (M)	43,656.31	45,923.82	48,284.59
PV of Terminal Value (M)	1,262,190.31	1,327,748.67	1,396,003.26
Equity Value (M)	1,463,521.59	1,535,519.00	1,610,393.49
Shares Outstanding (M)	60,559.31	60,559.31	60,559.31
Fair Value	$24.17	$25.36	$26.59
Upside / Downside	43.85%	50.93%	58.29%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis 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