Grupo Aeroméxico, S.A.B. de C.V. (AERO) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

AERO — Fair Value Analysis

Grupo Aeroméxico, S.A.B. de C.V.

Current: $15.71Fairly Valued

Fair Value Range

Bear Case (25th pct.)

$-31.50

-300.5% vs price

Base Case (Median)

$53.82

242.6% vs price

Bull Case (75th pct.)

$80.40

411.8% vs price

$-31.50$53.82$80.40

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$-210.75	-1441.5%	High (40%)
PE Comparable	$28.25	79.8%	Medium (25%)
Growth Trajectory DCF	$83.44	431.1%	Medium (20%)
EV/FCF	$79.39	405.4%	Medium (20%)

Interpretation

Based on 4 out of 8 methods, AERO appears fairly valued at the current price of $15.71. The base case fair value of $53.82 implies 242.6% upside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.