Discounted Cash Flow
Grupo Televisa, S.A.b. ADR
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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 | $96.3b | $3.7b | $34.9b | 3.9% | — |
| 2017 | $94.3b (-2.1%) | $4.5b (21.6%) | $22.8b (-34.7%) | 4.8% (24.2%) | — |
| 2018 | $101.3b (7.4%) | $6.0b (32.8%) | $31.8b (39.3%) | 5.9% (23.6%) | — |
| 2019 | $101.8b (0.5%) | $581.0m (-90.3%) | $27.3b (-14.1%) | 0.6% (-90.4%) | — |
| 2020 | $97.4b (-4.3%) | $-5.7b (-1087.9%) | $33.2b (21.6%) | -5.9% (-1132.5%) | — |
| 2021 | $103.5b (6.3%) | $3.7b (164.0%) | $29.3b (-11.6%) | 3.5% (160.2%) | — |
| 2022 | $75.5b (-27.0%) | $44.7b (1117.7%) | $-6.7b (-122.7%) | 59.2% (1569.1%) | — |
| 2023 | $73.8b (-2.3%) | $-8.4b (-118.8%) | $-1.4b (79.3%) | -11.4% (-119.3%) | — |
| 2024 | $62.3b (-15.6%) | $-8.3b (1.9%) | $22.1b (1704.1%) | -13.3% (-16.3%) | — |
| 2025 | $58.9b (-5.4%) | $-8.9b (-8.1%) | $4.9b (-77.6%) | -15.2% (-14.3%) | — |
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.