DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Betterware de Mexico, S.A.P.I. de C.V. (BWMX)

Consumer Cyclical | Specialty Retail

Today's Price

$16.69

Today's Fair Value

$52.31 +213.42%

Margin of Safety

+68.09%

Projected Value (5Y)

$84.25 +404.79%

Dividends Paid (5Y)

$6.23

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 27.82% | CAGR (5y): 8.68%

Diluted Shares Growth Rate

Regression: 11.29% | CAGR (5y): 1.61%

Dividend Growth Rate

Regression: 4.9% | CAGR (5y): -6.38%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 4.87x)

Discount Rate