DCF Calculator

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

Wal-Mart de Mexico SAB de CV Sponsored ADR Class V (WMMVY)

Consumer Defensive | Discount Stores

Today's Price

$28.49

Today's Fair Value

$6.49 -77.22%

Margin of Safety

-338.98%

Projected Value (5Y)

$10.46 -63.29%

Dividends Paid (5Y)

$5.55

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 4.89% | CAGR (5y): 2.15%

Diluted Shares Growth Rate

Regression: -0.04% | CAGR (5y): -0.09%

Dividend Growth Rate

Regression: 2.68% | CAGR (5y): 17.71%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 236.69x)

Discount Rate