Grupo Aeroportuario del Centro Norte, S.A.B. de C.V.
Bear Case (25th pct.)
1504.9% vs price
Base Case (Median)
1740.5% vs price
Bull Case (75th pct.)
1911.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1718.19 | 1571.5% | High (40%) |
| PE Comparable | $2165.41 | 2006.6% | Medium (25%) |
| Graham Number | $766.43 | 645.6% | High (80%) |
| EV/EBITDA | $2068.51 | 1912.4% | Medium (20%) |
| EV/FCF | $2065.55 | 1909.5% | Medium (20%) |
| Earnings Power Value | $1626.81 | 1482.7% | High (70%) |
Based on 6 out of 8 methods, OMAB appears undervalued at the current price of $102.79. The base case fair value of $1891.87 implies 1740.5% 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.