Coca-Cola FEMSA, S.A.B. de C.V. (KOF) DCF Valuation

Coca-Cola Femsa, S.A.B. de C.V. (KOF) Avaliação DCF

MX | Consumer Defensive | Beverages - Non-Alcoholic | NYSE
Coca-Cola FEMSA, S.A.B. de C.V. (KOF) DCF Valuation

Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas

Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria

Pré-Construídos Para Uso Rápido E Eficiente

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

Coca-Cola FEMSA, S.A.B. de C.V. (KOF) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Simplifique sua análise e melhore a precisão com a nossa calculadora DCF (KOF)! Utilizando dados reais da Coca-Cola Femsa, S.A.B. de C.V. E entradas personalizáveis, essa ferramenta capacita você a prever, analisar e valorizar (KOF) como um investidor experiente.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 9,037.2 9,587.9 11,159.8 12,062.8 13,770.9 15,311.2 17,023.8 18,927.9 21,045.0 23,398.8
Revenue Growth, % 0 6.09 16.39 8.09 14.16 11.18 11.18 11.18 11.18 11.18
EBITDA 1,596.7 1,837.4 1,990.8 2,156.5 2,535.4 2,785.4 3,096.9 3,443.3 3,828.5 4,256.7
EBITDA, % 17.67 19.16 17.84 17.88 18.41 18.19 18.19 18.19 18.19 18.19
Depreciation 493.7 484.0 513.1 518.3 596.9 727.0 808.3 898.7 999.2 1,111.0
Depreciation, % 5.46 5.05 4.6 4.3 4.33 4.75 4.75 4.75 4.75 4.75
EBIT 1,103.0 1,353.4 1,477.7 1,638.2 1,938.5 2,058.4 2,288.6 2,544.6 2,829.2 3,145.7
EBIT, % 12.2 14.12 13.24 13.58 14.08 13.44 13.44 13.44 13.44 13.44
Total Cash 2,140.8 2,325.5 1,982.4 1,528.7 1,613.3 2,758.9 3,067.5 3,410.6 3,792.1 4,216.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 567.1 640.5 803.1 801.4 916.4
Account Receivables, % 6.28 6.68 7.2 6.64 6.65
Inventories 478.7 588.7 585.1 584.7 692.0 813.1 904.0 1,005.1 1,117.6 1,242.6
Inventories, % 5.3 6.14 5.24 4.85 5.02 5.31 5.31 5.31 5.31 5.31
Accounts Payable 846.3 1,119.5 1,320.8 1,346.2 1,662.2 1,718.1 1,910.3 2,123.9 2,361.5 2,625.6
Accounts Payable, % 9.36 11.68 11.84 11.16 12.07 11.22 11.22 11.22 11.22 11.22
Capital Expenditure -489.4 -491.6 -872.9 -1,015.5 -1,178.5 -1,082.2 -1,203.3 -1,337.9 -1,487.5 -1,653.9
Capital Expenditure, % -5.42 -5.13 -7.82 -8.42 -8.56 -7.07 -7.07 -7.07 -7.07 -7.07
Tax Rate, % 34.66 34.66 34.66 34.66 34.66 34.66 34.66 34.66 34.66 34.66
EBITAT 719.7 926.7 1,074.6 1,111.6 1,266.6 1,398.2 1,554.6 1,728.5 1,921.8 2,136.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 524.4 1,008.9 757.1 641.9 778.8 869.8 1,146.3 1,274.5 1,417.1 1,575.6
WACC, % 6.46 6.49 6.53 6.49 6.46 6.49 6.49 6.49 6.49 6.49
PV UFCF
SUM PV UFCF 5,135.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,607
Terminal Value 35,818
Present Terminal Value 26,159
Enterprise Value 31,295
Net Debt 2,171
Equity Value 29,124
Diluted Shares Outstanding, MM 210
Equity Value Per Share 138.63

What You Will Get

  • Pre-Filled Financial Model: Coca-Cola FEMSA’s actual data enables precise DCF valuation.
  • Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
  • Instant Calculations: Automatic updates ensure you see results as you make changes.
  • Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
  • Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.

Key Features

  • Comprehensive Financial Data: Access reliable pre-loaded historical figures and future forecasts for Coca-Cola FEMSA (KOF).
  • Adjustable Forecast Parameters: Modify the highlighted cells for key inputs like WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic recalculations for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to effectively illustrate your valuation findings.
  • Suitable for All Skill Levels: An intuitive layout designed for investors, CFOs, and consultants alike.

How It Works

  1. Download the Template: Get instant access to the Excel-based KOF DCF Calculator.
  2. Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically updates Coca-Cola FEMSA’s intrinsic value.
  4. Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
  5. Analyze and Decide: Use the results to guide your investment or financial analysis.

Why Choose This Calculator for Coca-Cola FEMSA (KOF)?

  • Accurate Data: Access to real Coca-Cola FEMSA financials provides trustworthy valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Built-in calculations streamline the process, allowing you to avoid starting from scratch.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants focused on Coca-Cola FEMSA.
  • User-Friendly: An intuitive design and clear instructions make it accessible for all users.

Who Should Use Coca-Cola FEMSA, S.A.B. de C.V. (KOF)?

  • Investors: Make informed investment choices with insights from a leading beverage company.
  • Financial Analysts: Utilize comprehensive financial reports to enhance your market analysis.
  • Consultants: Tailor strategies based on Coca-Cola FEMSA's market positioning for client engagements.
  • Business Enthusiasts: Explore the dynamics of the beverage industry through Coca-Cola FEMSA's performance metrics.
  • Educators and Students: Leverage case studies from Coca-Cola FEMSA to enrich finance and business curricula.

What the Template Contains

  • Historical Data: Includes Coca-Cola FEMSA’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Coca-Cola FEMSA’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Coca-Cola FEMSA’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.