DCF Calculator

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

CEMEX, S.A.B. de C.V. (CXMSF)

Today's Price

$1.05

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 11.35% | CAGR (5y): 81.27%

Diluted Shares Growth Rate

Regression: -1.37% | CAGR (5y): -0.59%

Dividend Growth Rate

Regression: 8.17% | CAGR (5y): 56.81%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 8.45x)

Discount Rate