Discounted Cash Flow
America Movil SAB DE Cv/ ADR
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $975.4b | $8.6b | $228.8b | 0.9% | $0.13 |
| 2017 | $51.6b (-94.7%) | $1.5b (-82.9%) | $1.5b (-99.4%) | 2.9% (223.7%) | $0.44 (238.5%) |
| 2018 | $52.7b (2.2%) | $2.7b (80.2%) | $2.7b (80.2%) | 5.1% (76.4%) | $0.79 (79.5%) |
| 2019 | $53.5b (1.3%) | $3.6b (34.6%) | $3.6b (34.6%) | 6.7% (32.8%) | $1.03 (30.4%) |
| 2020 | $51.0b (-4.6%) | $2.3b (-34.6%) | $2.3b (-34.6%) | 4.6% (-31.5%) | $0.71 (-31.1%) |
| 2021 | $41.6b (-18.5%) | $192.4b (8091.7%) | $256.4b (10815.1%) | 463.0% (9946.5%) | — |
| 2022 | $43.5b (4.7%) | $76.2b (-60.4%) | $223.9b (-12.7%) | 175.1% (-62.2%) | — |
| 2023 | $48.3b (11.0%) | $76.1b (-0.1%) | $247.2b (10.4%) | 157.6% (-10.0%) | $1.21 |
| 2024 | $42.9b (-11.2%) | $22.9b (-69.9%) | $22.9b (-90.7%) | 53.4% (-66.1%) | $0.37 (-69.4%) |
| 2025 | $943.6b (2100.3%) | $142.0b (520.0%) | $113.5b (395.6%) | 15.0% (-71.8%) | $1.37 (270.3%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.