Discounted Cash Flow
Coca Cola Femsa 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 | $177.7b | $10.1b | $32.4b | 5.7% | $4.86 |
| 2017 | $10.6b (-94.0%) | $-652.0m (-106.5%) | $-652.0m (-102.0%) | -6.2% (-208.6%) | $-0.31 (-106.4%) |
| 2018 | $9.3b (-12.4%) | $-864.0m (-32.5%) | $-864.0m (-32.5%) | -9.3% (-51.3%) | — |
| 2019 | $10.3b (11.0%) | $-969.0m (-12.2%) | $1.7b (292.1%) | -9.4% (-1.0%) | $0.72 |
| 2020 | $9.2b (-10.5%) | $-794.0m (18.1%) | $1.8b (6.4%) | -8.6% (8.5%) | $0.61 (-15.3%) |
| 2021 | $194.8b (2010.3%) | $15.7b (2078.3%) | $32.7b (1751.8%) | 8.1% (193.7%) | $0.93 (52.5%) |
| 2022 | $226.7b (16.4%) | $19.0b (21.2%) | $17.8b (-45.7%) | 8.4% (4.1%) | $1.13 (21.5%) |
| 2023 | $236.6b (4.4%) | $19.5b (2.6%) | $21.7b (22.0%) | 8.3% (-1.7%) | $1.16 (2.7%) |
| 2024 | $279.8b (18.2%) | $23.7b (21.5%) | $16.6b (-23.1%) | 8.5% (2.7%) | $1.41 (21.6%) |
| 2025 | $291.7b (4.3%) | $25.0b (5.4%) | $7.0b (-58.1%) | 8.6% (1.1%) | $1.42 (0.7%) |
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.