DCF Calculator

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

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

Consumer Defensive | Beverages - Non-Alcoholic

Today's Price

$126.10

Today's Fair Value

$50.94 -59.6%

Margin of Safety

-147.55%

Projected Value (5Y)

$82.04 -34.94%

Dividends Paid (5Y)

$65.25

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 1.55% | CAGR (5y): 0.78%

Diluted Shares Growth Rate

Regression: -0.26% | CAGR (5y): -0.94%

Dividend Growth Rate

Regression: 14.23% | CAGR (5y): 41.64%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 1.52x)

Discount Rate