Fomento Económico Mexicano, S.A.B. de C.V. (FMX) DCF Valuation

Fomento Económico Mexicano, S.A.B. de C.V. (FMX) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Fomento Económico Mexicano, S.A.B. de C.V. (FMX) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Discover the true value of Fomento Económico Mexicano, S.A.B. de C.V. (FMX) with our advanced DCF Calculator! Adjust essential assumptions, explore various scenarios, and evaluate how different factors influence the valuation of Fomento Económico Mexicano, S.A.B. de C.V. (FMX) – all within one comprehensive Excel template.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 24,947.6 24,270.9 27,387.2 33,144.7 34,596.6 37,669.7 41,015.7 44,659.0 48,625.8 52,945.1
Revenue Growth, % 0 -2.71 12.84 21.02 4.38 8.88 8.88 8.88 8.88 8.88
EBITDA 3,412.6 3,112.7 2,801.4 4,504.7 5,367.8 4,960.3 5,400.9 5,880.6 6,403.0 6,971.7
EBITDA, % 13.68 12.83 10.23 13.59 15.52 13.17 13.17 13.17 13.17 13.17
Depreciation 1,270.7 1,381.0 1,377.9 1,503.0 1,674.8 1,897.8 2,066.4 2,249.9 2,449.8 2,667.4
Depreciation, % 5.09 5.69 5.03 4.53 4.84 5.04 5.04 5.04 5.04 5.04
EBIT 2,141.9 1,731.8 1,423.5 3,001.7 3,693.0 3,062.5 3,334.5 3,630.7 3,953.2 4,304.3
EBIT, % 8.59 7.14 5.2 9.06 10.67 8.13 8.13 8.13 8.13 8.13
Total Cash 3,836.7 5,312.1 5,997.8 4,110.6 9,445.1 7,448.7 8,110.4 8,830.8 9,615.2 10,469.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,459.0 1,390.8 1,668.9 2,241.5 1,913.4
Account Receivables, % 5.85 5.73 6.09 6.76 5.53
Inventories 2,019.7 2,175.6 2,505.8 3,063.6 2,866.5 3,295.2 3,587.9 3,906.6 4,253.6 4,631.4
Inventories, % 8.1 8.96 9.15 9.24 8.29 8.75 8.75 8.75 8.75 8.75
Accounts Payable 3,775.1 3,700.9 4,596.1 3,879.3 4,013.5 5,309.0 5,780.5 6,294.0 6,853.0 7,461.8
Accounts Payable, % 15.13 15.25 16.78 11.7 11.6 14.09 14.09 14.09 14.09 14.09
Capital Expenditure -1,236.9 -991.7 -999.4 -1,597.2 -1,876.8 -1,728.0 -1,881.5 -2,048.7 -2,230.6 -2,428.8
Capital Expenditure, % -4.96 -4.09 -3.65 -4.82 -5.42 -4.59 -4.59 -4.59 -4.59 -4.59
Tax Rate, % -14.42 -14.42 -14.42 -14.42 -14.42 -14.42 -14.42 -14.42 -14.42 -14.42
EBITAT 1,381.7 376.5 982.7 1,714.0 4,225.5 1,913.4 2,083.3 2,268.4 2,469.8 2,689.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1,711.9 603.8 1,648.2 -227.4 4,682.9 2,605.7 2,246.5 2,446.1 2,663.3 2,899.9
WACC, % 6.22 6.11 6.23 6.2 6.31 6.21 6.21 6.21 6.21 6.21
PV UFCF
SUM PV UFCF 10,724.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2,958
Terminal Value 70,207
Present Terminal Value 51,938
Enterprise Value 62,662
Net Debt 3,337
Equity Value 59,325
Diluted Shares Outstanding, MM 3,578
Equity Value Per Share 16.58

What You Will Receive

  • Comprehensive Financial Model: FMX’s actual data facilitates accurate DCF valuation.
  • Full Forecast Customization: Modify revenue growth, margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate results as you adjust parameters.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, allowing for repeated use in detailed forecasts.

Key Features

  • 🔍 Real-Life FMX Financials: Pre-filled historical and projected data for Fomento Económico Mexicano, S.A.B. de C.V. (FMX).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate FMX’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize FMX’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Download: Get the comprehensive Excel file featuring Fomento Económico Mexicano, S.A.B. de C.V.'s (FMX) financial data.
  • Customize: Tailor your forecasts, such as revenue growth, EBITDA %, and WACC, to fit your analysis.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and evaluate results instantly.
  • Make Decisions: Leverage the valuation insights to inform your investment strategy.

Why Choose FMX's Calculator?

  • Save Time: Eliminate the hassle of building a DCF model from the ground up – it’s ready for immediate use.
  • Enhance Accuracy: Dependable financial data and formulas minimize valuation errors.
  • Completely Customizable: Adjust the model to align with your unique assumptions and forecasts.
  • User-Friendly: Intuitive charts and outputs simplify result analysis.
  • Endorsed by Professionals: Crafted for experts who prioritize accuracy and functionality.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions about investing in Fomento Económico Mexicano, S.A.B. de C.V. (FMX).
  • Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for FMX.
  • Consultants: Provide accurate and timely valuation insights related to FMX for your clients.
  • Business Owners: Learn how large corporations like FMX are valued to inform your own business strategies.
  • Finance Students: Acquire practical valuation skills using real-world data from FMX.

What the Template Contains

  • Pre-Filled DCF Model: Fomento Económico Mexicano’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate FMX’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.