Grupo Aeroportuario del Pacífico, S.A.B. de C.V.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
635.6% vs price
Base Case (Median)
866.4% vs price
Bull Case (75th pct.)
1477.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1604.91 | 680.3% | High (40%) |
| PE Comparable | $4030.15 | 1859.3% | Medium (25%) |
| Graham Number | $1443.70 | 601.9% | High (80%) |
| EV/EBITDA | $3535.84 | 1619.0% | Medium (20%) |
| EV/FCF | $1482.55 | 620.8% | Medium (20%) |
| Earnings Power Value | $2370.85 | 1052.6% | High (70%) |
Based on 6 out of 8 methods, PAC appears undervalued at the current price of $205.69. The base case fair value of $1987.88 implies 866.4% 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.