Discounted Cash Flow
Mexican Economic Development Inc. 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 | $399.5b | $21.1b | $40.1b | 5.3% | $2.37 |
| 2017 | $23.4b (-94.1%) | $2.2b (-89.8%) | $2.4b (-94.0%) | 9.2% (74.1%) | $0.18 (-92.4%) |
| 2018 | $23.9b (2.0%) | $33.1b (1431.4%) | $3.3b (35.4%) | 138.3% (1400.8%) | $0.16 (-11.1%) |
| 2019 | $26.9b (12.3%) | $28.0b (-15.2%) | $2.7b (-18.2%) | 104.4% (-24.5%) | $0.16 (0.0%) |
| 2020 | $24.8b (-7.8%) | $3.8b (-86.6%) | $3.6b (33.3%) | 15.2% (-85.5%) | $-0.22 (-237.5%) |
| 2021 | $27.1b (9.4%) | $1.8b (-51.1%) | $1.8b (-48.5%) | 6.8% (-55.3%) | $0.93 (522.7%) |
| 2022 | $34.5b (27.3%) | $1.8b (-2.8%) | $1.8b (-2.8%) | 5.2% (-23.7%) | $0.16 (-82.8%) |
| 2023 | $41.6b (20.4%) | $4.5b (154.3%) | $21.9b (1125.1%) | 10.9% (111.2%) | $0.18 (12.5%) |
| 2024 | $37.5b (-9.9%) | $1.9b (-57.5%) | $1.9b (-91.2%) | 5.1% (-52.8%) | $0.00 (-100.0%) |
| 2025 | $46.7b (24.6%) | $1.8b (-4.9%) | $1.8b (-4.9%) | 3.9% (-23.7%) | $0.01 |
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.