image
América Móvil, S.A.B. de C.V. AMX
Communication Services - Telecommunications Services - NYSE - MX
Watchlist
$ 14.23
-1.32 %
$ 43.6 B
Market Cap
31.62
P/E
FREE CASH FLOW TO FIRM (OWNERS EARNINGS)
DCF Model Base Case Scenario
Cash Flow For Owners Growth Estimate the growth of (owners) cash flows per year for the next 10 years.
%
Maintenance CAPEX Estimate the percentage of CAPEX that is needed for maintenance.
%
Required Rate Of Return The required rate of return is a personal target return, before considering a margin of safety.
%
Terminal Growth Rate Terminal Value reflects the expected growth of cash flows after the 10th year and into perpetuity.
%

Owners Calculation

Millions
Current Year Forecasted Year 1 Forecasted Year 2 Forecasted Year 3 Forecasted Year 4 Forecasted Year 5 Forecasted Year 6 Forecasted Year 7 Forecasted Year 8 Forecasted Year 9 Terminal
Operating Cash Flow 248 092.2
CAPEX (156 338.8)
Maintenance CAPEX (109 437.2)
Cash Flow For Owners 138 655.0 151 978.6 166 582.5 182 589.8 200 135.1 219 366.5 240 445.8 263 550.7 288 875.7 316 634.3 6 510 372.6
Cash and Cash Equivalents The current cash and cash equivalents of the company.
M
Total Debt The current total debt of the company.
M
Fair Value The calculated fair value of the company.
$
Valuation The valuation against current price.
%