Loading...

Free Cash Flow Build Up

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

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

Communication Services

Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Actual
2017
Actual
2018
Actual
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
Revenue 60,265.3357,547.3751,850.1847,048.8551,937.2352,970.7851,773.6450,603.5549,459.9148,342.1247,249.59
EBITDA 17,669.8015,756.4712,252.209,762.6412,444.1614,619.9313,171.2112,873.5412,582.6012,298.2412,020.30
EBIT 9,883.517,958.804,956.882,597.104,300.406,674.325,710.635,581.575,455.435,332.145,211.63
Tax Rate 28.94%46.25%35.36%56.86%45.96%46.93%43.38%43.38%43.38%43.38%43.38%
EBIAT 7,023.174,277.853,203.911,120.462,323.923,542.333,233.183,160.113,088.703,018.892,950.66
Depreciation 7,786.287,797.677,295.327,165.548,143.767,945.627,460.587,291.977,127.176,966.106,808.67
Accounts Receivable --53.83908.41-1,448.26108.66-1,504.601,889.39226.18221.07216.07211.19
Inventories -380.14370.62285.19-195.17-81.65-46.7447.5146.4345.3844.36
Accounts Payable -1,184.73-2,047.82440.34-644.96530.30-109.16-256.83-251.03-245.36-239.81
Capital Expenditure --518.67-1,132.35-739.30-634.951,280.47-88.02-163.69-160.00-156.38-152.85
UFCF 14,809.4513,067.898,598.086,823.979,101.2611,712.4612,339.2310,305.2410,072.349,844.719,622.22
WACC
PV UFCF 12,339.2310,305.2410,072.349,844.719,622.22
SUM PV UFCF 116,296.86