Cydsa SAB de CV
BMV:CYDSASAA
Intrinsic Value
The intrinsic value of one CYDSASAA stock under the Base Case scenario is 29.89 MXN. Compared to the current market price of 17.8 MXN, Cydsa SAB de CV is Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Cydsa SAB de CV
Fundamental Analysis

Revenue & Expenses Breakdown
Cydsa SAB de CV
Balance Sheet Decomposition
Cydsa SAB de CV
Current Assets | 9B |
Cash & Short-Term Investments | 2.6B |
Receivables | 5B |
Other Current Assets | 1.4B |
Non-Current Assets | 23.7B |
Long-Term Investments | 194.7m |
PP&E | 19.6B |
Intangibles | 286.6m |
Other Non-Current Assets | 3.7B |
Free Cash Flow Analysis
Cydsa SAB de CV
MXN | |
Free Cash Flow | MXN |
Earnings Waterfall
Cydsa SAB de CV
Revenue
|
14.7B
MXN
|
Cost of Revenue
|
-8.2B
MXN
|
Gross Profit
|
6.4B
MXN
|
Operating Expenses
|
-3.6B
MXN
|
Operating Income
|
2.8B
MXN
|
Other Expenses
|
-1.7B
MXN
|
Net Income
|
1.1B
MXN
|
CYDSASAA Profitability Score
Profitability Due Diligence
Cydsa SAB de CV's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Cydsa SAB de CV's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
CYDSASAA Solvency Score
Solvency Due Diligence
Cydsa SAB de CV's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Score
Cydsa SAB de CV's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CYDSASAA Price Targets Summary
Cydsa SAB de CV
According to Wall Street analysts, the average 1-year price target for CYDSASAA is 57.63 MXN with a low forecast of 47.47 MXN and a high forecast of 69.3 MXN.
Dividends
Current shareholder yield for CYDSASAA is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one CYDSASAA stock under the Base Case scenario is 29.89 MXN.
Compared to the current market price of 17.8 MXN, Cydsa SAB de CV is Undervalued by 40%.