DDM Analysis: TERRA13.MX

Valuation Snapshot

Stable Growth	$77.95 - $220.38	$121.51
Multi-Stage	$80.85 - $88.72	$84.71
Blended Fair Value	$103.11
Current Price	$36.49
Upside	182.58%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.06%	10.38%	2.90	1.73	1.93	2.12	2.41	2.91	2.86	2.19	1.62	1.45
YoY Growth	-	-	67.31%	-10.18%	-8.83%	-12.38%	-16.94%	1.53%	30.69%	35.34%	11.25%	34.76%
Dividend Yield	-	-	7.81%	3.83%	5.81%	7.55%	7.93%	11.08%	9.44%	7.40%	5.29%	4.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,533.82
(-) Cash Dividends Paid (M)	358.57
(=) Cash Retained (M)	2,175.25

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	506.76	316.73	190.04
Cash Retained (M)	2,175.25	2,175.25	2,175.25
(-) Cash Required (M)	-506.76	-316.73	-190.04
(=) Excess Retained (M)	1,668.48	1,858.52	1,985.21
(/) Shares Outstanding (M)	782.41	782.41	782.41
(=) Excess Retained per Share	2.13	2.38	2.54
LTM Dividend per Share	0.46	0.46	0.46
(+) Excess Retained per Share	2.13	2.38	2.54
(=) Adjusted Dividend	2.59	2.83	3.00
WACC / Discount Rate	6.63%	6.63%	6.63%
Growth Rate	3.20%	4.20%	5.20%
Fair Value	$77.95	$121.51	$220.38
Upside / Downside	113.62%	233.00%	503.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,533.82	2,640.17	2,750.99	2,866.46	2,986.78	3,112.15	3,205.52
Payout Ratio	14.15%	29.32%	44.49%	59.66%	74.83%	90.00%	92.50%
Projected Dividends (M)	358.57	774.13	1,223.94	1,710.15	2,235.02	2,800.94	2,965.10

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.63%	6.63%	6.63%
Growth Rate	3.20%	4.20%	5.20%
Year 1 PV (M)	719.04	726.01	732.98
Year 2 PV (M)	1,055.96	1,076.52	1,097.28
Year 3 PV (M)	1,370.45	1,410.68	1,451.68
Year 4 PV (M)	1,663.62	1,729.04	1,796.38
Year 5 PV (M)	1,936.50	2,032.17	2,131.57
PV of Terminal Value (M)	56,514.30	59,306.05	62,207.05
Equity Value (M)	63,259.87	66,280.47	69,416.95
Shares Outstanding (M)	782.41	782.41	782.41
Fair Value	$80.85	$84.71	$88.72
Upside / Downside	121.58%	132.16%	143.14%

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

Mode

Ticker

Industry

Sector

Fibra Terrafina (TERRA13.MX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener