DCF Calculator

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

Grupo México, S.A.B. de C.V. (GMBXF)

Today's Price

$13.07

Today's Fair Value

$8.77 -32.9%

Margin of Safety

-49.03%

Projected Value (5Y)

$14.12 +8.03%

Dividends Paid (5Y)

$1.86

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 22.96% | CAGR (5y): -0.56%

Diluted Shares Growth Rate

Regression: -0.13% | CAGR (5y): -0.48%

Dividend Growth Rate

Regression: 12.55% | CAGR (5y): 2.63%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 9.35x)

Discount Rate