
Coca-Cola Femsa SAB de CV
NYSE:KOF

Intrinsic Value
The intrinsic value of one
KOF
stock under the Base Case scenario is
61.22
USD.
Compared to the current market price of 93.49 USD,
Coca-Cola Femsa SAB de CV
is
Overvalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Coca-Cola Femsa SAB de CV
Fundamental Analysis


Revenue & Expenses Breakdown
Coca-Cola Femsa SAB de CV
Balance Sheet Decomposition
Coca-Cola Femsa SAB de CV
Current Assets | 80.7B |
Cash & Short-Term Investments | 42.7B |
Receivables | 21.9B |
Other Current Assets | 16.1B |
Non-Current Assets | 227.2B |
Long-Term Investments | 13.1B |
PP&E | 94.3B |
Intangibles | 103.9B |
Other Non-Current Assets | 15.9B |
Free Cash Flow Analysis
Coca-Cola Femsa SAB de CV
MXN | |
Free Cash Flow | MXN |
Earnings Waterfall
Coca-Cola Femsa SAB de CV
Revenue
|
279.8B
MXN
|
Cost of Revenue
|
-151.1B
MXN
|
Gross Profit
|
128.7B
MXN
|
Operating Expenses
|
-88.8B
MXN
|
Operating Income
|
39.9B
MXN
|
Other Expenses
|
-16.2B
MXN
|
Net Income
|
23.7B
MXN
|
KOF Profitability Score
Profitability Due Diligence
Coca-Cola Femsa SAB de CV's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Coca-Cola Femsa SAB de CV's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
KOF Solvency Score
Solvency Due Diligence
Coca-Cola Femsa SAB de CV's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Coca-Cola Femsa SAB de CV's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KOF Price Targets Summary
Coca-Cola Femsa SAB de CV
According to Wall Street analysts, the average 1-year price target for
KOF
is 93.76 USD
with a low forecast of 91.67 USD and a high forecast of 97.56 USD.
Dividends
Current shareholder yield for KOF 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
KOF
stock under the Base Case scenario is
61.22
USD.
Compared to the current market price of 93.49 USD,
Coca-Cola Femsa SAB de CV
is
Overvalued by 35%.