How is Wal-Mart de Mexico SAB de CV Sponsored ADR Class V (WMMVY)'s fair value calculated?

Wal-Mart de Mexico SAB de CV Sponsored ADR Class V (WMMVY)'s fair value is computed with several independent methods — a discounted cash flow (DCF) model, the Graham number, earnings power value (EPV), and valuation multiples (PE, EV/EBITDA, P/S, P/B) benchmarked against its industry — using EvidInvest's standardized annual and quarterly statements for the company.

What is Wal-Mart de Mexico SAB de CV Sponsored ADR Class V (WMMVY)'s PE ratio versus its industry?

EvidInvest shows Wal-Mart de Mexico SAB de CV Sponsored ADR Class V (WMMVY)'s current and historical PE ratio alongside its sector and industry averages, so you can see whether the stock trades at a premium or discount to peers. Full breakdown at https://evidinvest.com/valuation/WMMVY.

Fair value · Wal-Mart de Mexico SAB de CV Sponsored ADR Class V (WMMVY) · updated 2026-10-03 · from 20-F FY2025

Wal-Mart de Mexico SAB de CV Sponsored ADR Class V trades at $28.35. We are not reading assumptions out of that price: financials are filed in MXN; our prices are in USD, so these methods need a conversion we do not yet publish.

Q: What is Wal-Mart de Mexico SAB de CV Sponsored ADR Class V (WMMVY)'s fair-value range?

EvidInvest does not publish a fair-value range for Wal-Mart de Mexico SAB de CV Sponsored ADR Class V (WMMVY). Financials are filed in MXN; our prices are in USD, so these methods need a conversion we do not yet publish. The filed statements, the filing citations and the growth history are all available at https://evidinvest.com/valuation/WMMVY. Not investment advice.

Everything below is unaffected: the filed statements, the filing they came from, and WMMVY’s growth history are all as reported.

Check another stock

The filing behind these numbers

Wal-Mart de Mexico SAB de CV Sponsored ADR Class V

Revenue: MXN 948.8B
Diluted EPS: MXN 27.00
Free cash flow: MXN 41.8B; operating cash flow − capital expenditure
Diluted shares: 1.74B; weighted average

20-F FY2025 · fiscal year ended 2025-12-31 · filed 2025-12-31

Trailing-twelve-month EPS also uses the quarterly 6-Ks through Q2 FY2026 (filed 2026-06-30).

Open the 20-F list on sec.gov

Valuation tool: build your own WMMVY range

Fair Value Summary

Daily Price — WMMVY

$28.67 -5.3% (1Y)

Your range0 of 7 methods

At least two methods need a usable value to draw a range with these inputs.

Range with preset inputs

No preset range for this company yet.

The two ranges are identical because every input sits on a preset.

We don’t tell you what WMMVY is worth. Every tab OPENS on what today’s price implies for that method’s key assumption; you decide whether that assumption is reasonable — the growth matrix has WMMVY’s filed history and the AI chat will reason it through with you — and the range you build is yours. Our presets are filed history and reference settings, never a recommendation.

Discounted cash flow

N/A

Financials are filed in MXN; our prices are in USD, so these methods need a conversion we do not yet publish.

Preset inputs — revenue-driven DCF from the latest filing

Implied by today’s price

Financials are filed in MXN; our prices are in USD, so these methods need a conversion we do not yet publish.

Not solvable from the price — Financials are filed in MXN; our prices are in USD, so these methods need a conversion we do not yet publish. Showing preset inputs.

This method has no key input to read out of the price. The others below do, and you set them yourself: the growth matrix shows what WMMVY has actually filed, and the AI chat will reason it through with you.

Your inputs

Free cash flow grows at your stage-1 rate, then your stage-2 rate, then a terminal rate; everything is discounted at your WACC.

Stage-1 growth5.0%

Yearly free-cash-flow growth for the first stage. Starts below zero so a shrinking-cash-flow case — and the rate today’s price implies — can be set.

-20.0%60.0%

Stage-1 years5 yrs

How long stage-1 growth lasts.

1 yrs10 yrs

Stage-2 growth2.5%

Slower growth after stage 1, before the terminal phase.

-20.0%30.0%

Stage-2 years5 yrs

0 yrs10 yrs

Terminal growth2.5%

Growth forever after the two stages. Above ~3% is rarely justified.

0.0%5.0%

Discount rate (WACC)5.78%

The return you require. Default is the WACC EvidInvest computed for this company. Higher discount rate, lower value.

3.00%15.00%

Net debt ($M)Debt minus cash, from the balance sheet. Subtracted from enterprise value.

Starting FCF ($M)Latest free cash flow from the filing (operating cash flow minus capex).

Shares (M)Diluted shares, from the filing.

Year by year (two-stage model, $M)

PV explicit $387,451M · PV terminal $1,074,260M · EV $1,461,712M · equity $1,409,502M

Year	Stage	FCF	Present value
1	Stage 1	$43,845M	$41,449M
2	Stage 1	$46,037M	$41,143M
3	Stage 1	$48,339M	$40,840M
4	Stage 1	$50,756M	$40,539M
5	Stage 1	$53,294M	$40,240M
6	Stage 2	$54,626M	$38,992M
7	Stage 2	$55,992M	$37,783M
8	Stage 2	$57,391M	$36,612M
9	Stage 2	$58,826M	$35,476M
10	Stage 2	$60,297M	$34,376M

Inputs from the filing

Financials are filed in MXN; our prices are in USD, so these methods need a conversion we do not yet publish.

Free cash flow: MXN 48.2B; sum of the last four quarters
EBIT: MXN 72.4B; latest annual
Shares: 1.72B
Total debt: MXN 80.8B
Cash: MXN 28.6B
Net debt: MXN 52.2B; debt − cash

20-F FY2025 · period ended 2025-12-31 · filed 2025-12-31 · sec.gov

Prefer a blank slate with reverse DCF? Open the standalone DCF / reverse DCF for WMMVY

Loading history...

Wal-Mart de Mexico SAB de CV Sponsored ADR Class V trades at $28.35. We are not reading assumptions out of that price: financials are filed in MXN; our prices are in USD, so these methods need a conversion we do not yet publish.

The filing behind these numbers

Valuation tool: build your own WMMVY range

Daily Price — WMMVY

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on WMMVY

Compare with peers

Explore

Valuation tool: build your own WMMVY range

Daily Price — WMMVY

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on WMMVY

Compare with peers

Explore