Wal-Mart de Mexico SAB de CV Sponsored ADR Class V
Bear Case (25th pct.)
1145.0% vs price
Base Case (Median)
1736.1% vs price
Bull Case (75th pct.)
1866.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $210.72 | 661.3% | High (40%) |
| PE Comparable | $524.66 | 1795.5% | Medium (25%) |
| Graham Number | $295.55 | 967.7% | High (80%) |
| EV/EBITDA | $550.94 | 1890.4% | Medium (20%) |
| EV/FCF | $554.58 | 1903.6% | Medium (20%) |
| Earnings Power Value | $491.78 | 1676.7% | High (70%) |
Based on 6 out of 8 methods, WMMVY appears undervalued at the current price of $27.68. The base case fair value of $508.22 implies 1736.1% 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.