image
América Móvil, S.A.B. de C.V. AMX
Communication Services - Telecommunications Services - NYSE - MX
Watchlist
$ 15.1
0.6 %
$ 46.9 B
Market Cap
26.03
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 223 650.7
CAPEX (156 338.8)
Maintenance CAPEX (109 437.2)
Cash Flow For Owners 114 213.5 115 928.7 117 669.6 119 436.7 121 230.3 123 050.8 124 898.7 126 774.4 128 678.2 130 610.6 2 486 867.7
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.
%