C

CI Banco SA Institucion de Banca Multiple FF/00939
BMV:TERRA13

Watchlist Manager
CI Banco SA Institucion de Banca Multiple FF/00939
BMV:TERRA13
Watchlist
Price: 37.41 MXN 0.03% Market Closed
Market Cap: 28.9B MXN
Have any thoughts about
CI Banco SA Institucion de Banca Multiple FF/00939?
Write Note

Intrinsic Value

The intrinsic value of one TERRA13 stock under the Base Case scenario is 44.21 MXN. Compared to the current market price of 37.41 MXN, CI Banco SA Institucion de Banca Multiple FF/00939 is Undervalued by 15%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

TERRA13 Intrinsic Value
44.21 MXN
Undervaluation 15%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation Backtest
CI Banco SA Institucion de Banca Multiple FF/00939

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for TERRA13 cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about TERRA13?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about CI Banco SA Institucion de Banca Multiple FF/00939

Provide an overview of the primary business activities
of CI Banco SA Institucion de Banca Multiple FF/00939.

What unique competitive advantages
does CI Banco SA Institucion de Banca Multiple FF/00939 hold over its rivals?

What risks and challenges
does CI Banco SA Institucion de Banca Multiple FF/00939 face in the near future?

Summarize the latest earnings call
of CI Banco SA Institucion de Banca Multiple FF/00939.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide P/S
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide P/E
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide P/OCF
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide P/FCFE
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide P/B
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide EV/S
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide EV/GP
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide EV/EBITDA
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide EV/EBIT
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide EV/OCF
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide EV/FCFF
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide EV/IC
for CI Banco SA Institucion de Banca Multiple FF/00939.

Show me price targets
for CI Banco SA Institucion de Banca Multiple FF/00939 made by professional analysts.

What are the Revenue projections
for CI Banco SA Institucion de Banca Multiple FF/00939?

How accurate were the past Revenue estimates
for CI Banco SA Institucion de Banca Multiple FF/00939?

What are the Net Income projections
for CI Banco SA Institucion de Banca Multiple FF/00939?

How accurate were the past Net Income estimates
for CI Banco SA Institucion de Banca Multiple FF/00939?

What are the EPS projections
for CI Banco SA Institucion de Banca Multiple FF/00939?

How accurate were the past EPS estimates
for CI Banco SA Institucion de Banca Multiple FF/00939?

What are the EBIT projections
for CI Banco SA Institucion de Banca Multiple FF/00939?

How accurate were the past EBIT estimates
for CI Banco SA Institucion de Banca Multiple FF/00939?

Compare the revenue forecasts
for CI Banco SA Institucion de Banca Multiple FF/00939 with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of CI Banco SA Institucion de Banca Multiple FF/00939 and its key competitors using the latest financial data.

Compare historical revenue growth rates
of CI Banco SA Institucion de Banca Multiple FF/00939 against its competitors.

Analyze the profit margins
(gross, operating, and net) of CI Banco SA Institucion de Banca Multiple FF/00939 compared to its peers.

Compare the P/E ratios
of CI Banco SA Institucion de Banca Multiple FF/00939 against its peers.

Discuss the investment returns and shareholder value creation
comparing CI Banco SA Institucion de Banca Multiple FF/00939 with its peers.

Analyze the financial leverage
of CI Banco SA Institucion de Banca Multiple FF/00939 compared to its main competitors.

Show all profitability ratios
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide ROE
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide ROA
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide ROIC
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide ROCE
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide Gross Margin
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide Operating Margin
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide Net Margin
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide FCF Margin
for CI Banco SA Institucion de Banca Multiple FF/00939.

Show all solvency ratios
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide D/E Ratio
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide D/A Ratio
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide Interest Coverage Ratio
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide Altman Z-Score Ratio
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide Quick Ratio
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide Current Ratio
for CI Banco SA Institucion de Banca Multiple FF/00939.

Provide Cash Ratio
for CI Banco SA Institucion de Banca Multiple FF/00939.

What is the historical Revenue growth
over the last 5 years for CI Banco SA Institucion de Banca Multiple FF/00939?

What is the historical Net Income growth
over the last 5 years for CI Banco SA Institucion de Banca Multiple FF/00939?

What is the current Free Cash Flow
of CI Banco SA Institucion de Banca Multiple FF/00939?

Discuss the annual earnings per share (EPS)
trend over the past five years for CI Banco SA Institucion de Banca Multiple FF/00939.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
CI Banco SA Institucion de Banca Multiple FF/00939

Current Assets 1.7B
Cash & Short-Term Investments 1.1B
Receivables 573.5m
Other Current Assets 76m
Non-Current Assets 60.3B
Long-Term Investments 60B
Other Non-Current Assets 293.6m
Current Liabilities 2.2B
Accrued Liabilities 258.9m
Other Current Liabilities 1.9B
Non-Current Liabilities 18.9B
Long-Term Debt 18.4B
Other Non-Current Liabilities 496.2m
Efficiency

Earnings Waterfall
CI Banco SA Institucion de Banca Multiple FF/00939

Revenue
2.9B MXN
Cost of Revenue
-214.3m MXN
Gross Profit
2.7B MXN
Operating Expenses
3.4B MXN
Operating Income
6B MXN
Other Expenses
-1.9B MXN
Net Income
4.1B MXN

Free Cash Flow Analysis
CI Banco SA Institucion de Banca Multiple FF/00939

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Terrafina reported a robust performance in Q2 2024, with rental revenues up 4.6% to $56.4 million. The company saw high occupancy levels of 96.9% and continued double-digit leasing spreads at 18.2%. NOI increased 6.4% year-on-year to $54 million, achieving a 93.5% margin. EBITDA rose 5.9% to $47.1 million, and FFO grew 3.2% to $28.4 million. Terrafina expects to deliver an additional 560,000 square feet by Q3 2024, adding $1.8 million to annual NOI. The dividend yield for the quarter was 4.5%, and the company maintained a solid balance sheet with a 32.5% LTV ratio, in line with its 35% guidance.

What is Earnings Call?
Fundamental Scores

TERRA13 Profitability Score
Profitability Due Diligence

CI Banco SA Institucion de Banca Multiple FF/00939's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Positive Operating Income
Positive Net Income
64/100
Profitability
Score

CI Banco SA Institucion de Banca Multiple FF/00939's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

TERRA13 Solvency Score
Solvency Due Diligence

CI Banco SA Institucion de Banca Multiple FF/00939's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Low Altman Z-Score
41/100
Solvency
Score

CI Banco SA Institucion de Banca Multiple FF/00939's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TERRA13 Price Targets Summary
CI Banco SA Institucion de Banca Multiple FF/00939

Wall Street analysts forecast TERRA13 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for TERRA13 is 43.28 MXN with a low forecast of 36.66 MXN and a high forecast of 54.64 MXN.

Lowest
Price Target
36.66 MXN
2% Downside
Average
Price Target
43.28 MXN
16% Upside
Highest
Price Target
54.64 MXN
46% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for TERRA13?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for TERRA13 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

CI Banco SA Institucion de Banca Multiple FF/00939

Country

Mexico

Industry

Real Estate

Market Cap

28.9B MXN

Dividend Yield

7.82%

Description

Terrafina is a real estate investment trust, which engages in the acquisition, development, and management of industrial real estate properties. The company is headquartered in Miguel Hidalgo, Mexico, D.F.. The company went IPO on 2013-03-20. The firm focuses on the acquisition, construction, development, leasing and administration of industrial real estate assets in Mexico. The firm also provides financing secured by related leased properties. Its subsidiaries include TF Administradora S de RL de CV. The firm is directly controlled by Cibanco SA Institucion de Banca Multiple and indirectly by Tenedora CI SA de CV.

Contact

MEXICO, D.F.
MIGUEL HIDALGO
Presidente Masaryk 61, piso 7, Colonia Chapultepec Morales

IPO

2013-03-20

Employees

5

Officers

Chairman & CEO
Engineer Alberto Chretin Castillo
Chief Financial Officer
Mr. Carlos Gomez Espinosa CPA
Investor Relations Officer
Mr. Francisco Martinez Garcia

See Also

Discover More
What is the Intrinsic Value of one TERRA13 stock?

The intrinsic value of one TERRA13 stock under the Base Case scenario is 44.21 MXN.

Is TERRA13 stock undervalued or overvalued?

Compared to the current market price of 37.41 MXN, CI Banco SA Institucion de Banca Multiple FF/00939 is Undervalued by 15%.

Back to Top