Discounted Cash Flow (DCF) Analysis Levered


America Movil S.A.B. de C.V. Class An Depositary Shares

America Movil S.A.B. de C.V. Class ... (AMOV)

13.0173 €
0.2192 (+1.71%)

Free Cash Flow

Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Projected
2017
Projected
2018
Projected
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
Revenue -----------
Revenue (%)
Operating Cash Flow -----------
Operating Cash Flow (%)
Capital Expenditure -----------
Capital Expenditure (%)
Free Cash Flow -----------

Weighted Average Cost Of Capital

Weighted Average Cost Of Capital

Share price $ 13.0,173
Diluted Shares Outstanding 117,812,609.71
Cost of Debt
Tax Rate 0.00
After-tax Cost of Debt 5.00%
Risk-Free Rate
Market Risk Premium
Cost of Equity 5.98
Total Debt 624,254,477.00
Total Equity 1,533,602,084.36
Total Capital 1,662,774,117.36
Debt Weighting 7.77
Equity Weighting 92.23
Wacc

Build Up Free Cash Flow

Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Projected
2017
Projected
2018
Projected
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
Revenue -----------
Operating Cash Flow -----------
Capital Expenditure -----------
Free Cash Flow -----------
WACC
PV LFCF --------
SUM PV LFCF -

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 5.90
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt 604,508,821.00
Equity Value -
Shares Outstanding 117,812,609.71
Equity Value Per Share -