DDM Analysis: VINTE.MX

Valuation Snapshot

Stable Growth	$258.62 - $777.85	$728.93
Multi-Stage	$114.06 - $124.98	$119.42
Blended Fair Value	$424.18
Current Price	$31.25
Upside	1,257.36%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-5.48%	13.10%	0.59	0.65	0.58	1.08	0.00	0.78	0.77	0.60	0.53	0.51
YoY Growth	-	-	-9.21%	12.22%	-46.84%	0.00%	-100.00%	1.54%	27.66%	12.93%	4.69%	196.08%
Dividend Yield	-	-	1.84%	2.12%	1.84%	3.94%	0.00%	2.81%	2.71%	2.31%	2.05%	1.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,070.05
(-) Cash Dividends Paid (M)	160.15
(=) Cash Retained (M)	909.89

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	214.01	133.76	80.25
Cash Retained (M)	909.89	909.89	909.89
(-) Cash Required (M)	-214.01	-133.76	-80.25
(=) Excess Retained (M)	695.88	776.14	829.64
(/) Shares Outstanding (M)	272.69	272.69	272.69
(=) Excess Retained per Share	2.55	2.85	3.04
LTM Dividend per Share	0.59	0.59	0.59
(+) Excess Retained per Share	2.55	2.85	3.04
(=) Adjusted Dividend	3.14	3.43	3.63
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.15%	6.15%	7.15%
Fair Value	$258.62	$728.93	$777.85
Upside / Downside	727.57%	2,232.59%	2,389.11%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,070.05	1,135.84	1,205.68	1,279.81	1,358.49	1,442.02	1,485.28
Payout Ratio	14.97%	29.97%	44.98%	59.99%	74.99%	90.00%	92.50%
Projected Dividends (M)	160.15	340.45	542.32	767.71	1,018.78	1,297.82	1,373.88

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.15%	6.15%	7.15%
Year 1 PV (M)	316.89	319.90	322.91
Year 2 PV (M)	469.83	478.81	487.88
Year 3 PV (M)	619.07	636.90	655.07
Year 4 PV (M)	764.66	794.16	824.51
Year 5 PV (M)	906.66	950.60	996.23
PV of Terminal Value (M)	28,025.08	29,383.31	30,793.70
Equity Value (M)	31,102.18	32,563.69	34,080.31
Shares Outstanding (M)	272.69	272.69	272.69
Fair Value	$114.06	$119.42	$124.98
Upside / Downside	264.98%	282.14%	299.93%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Vinte Viviendas Integrales, S.A.B. de C.V. (VINTE.MX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener