DDM Analysis: PINFRA.MX

Valuation Snapshot

Stable Growth	$4,046.14 - $8,773.20	$8,221.77
Multi-Stage	$1,302.54 - $1,427.01	$1,363.62
Blended Fair Value	$4,792.70
Current Price	$249.84
Upside	1,818.31%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	0.00%	5.34	5.34	8.01	5.34	5.34	5.34	5.34	2.14	1.07	0.00
YoY Growth	-	-	0.00%	-33.33%	50.00%	0.00%	0.00%	0.00%	150.00%	100.00%	0.00%	0.00%
Dividend Yield	-	-	2.58%	3.01%	4.45%	3.39%	3.42%	3.36%	2.73%	1.19%	0.53%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	16,513.81
(-) Cash Dividends Paid (M)	2,000.00
(=) Cash Retained (M)	14,513.81

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,302.76	2,064.23	1,238.54
Cash Retained (M)	14,513.81	14,513.81	14,513.81
(-) Cash Required (M)	-3,302.76	-2,064.23	-1,238.54
(=) Excess Retained (M)	11,211.05	12,449.59	13,275.28
(/) Shares Outstanding (M)	374.34	374.34	374.34
(=) Excess Retained per Share	29.95	33.26	35.46
LTM Dividend per Share	5.34	5.34	5.34
(+) Excess Retained per Share	29.95	33.26	35.46
(=) Adjusted Dividend	35.29	38.60	40.81
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$4,046.14	$8,221.77	$8,773.20
Upside / Downside	1,519.49%	3,190.81%	3,411.53%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	16,513.81	17,587.21	18,730.38	19,947.85	21,244.46	22,625.35	23,304.12
Payout Ratio	12.11%	27.69%	43.27%	58.84%	74.42%	90.00%	92.50%
Projected Dividends (M)	2,000.00	4,869.70	8,104.01	11,738.20	15,810.60	20,362.82	21,556.31

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,532.95	4,575.92	4,618.88
Year 2 PV (M)	7,021.94	7,155.69	7,290.70
Year 3 PV (M)	9,467.56	9,739.34	10,016.27
Year 4 PV (M)	11,870.35	12,326.85	12,796.39
Year 5 PV (M)	14,230.89	14,918.24	15,631.91
PV of Terminal Value (M)	440,471.23	461,746.15	483,835.32
Equity Value (M)	487,594.92	510,462.19	534,189.47
Shares Outstanding (M)	374.34	374.34	374.34
Fair Value	$1,302.54	$1,363.62	$1,427.01
Upside / Downside	421.35%	445.80%	471.17%

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

Ticker

Industry

Sector

Promotora y Operadora de Infraestructura, S. A. B. de C. V. (PINFRA.MX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener