Company Valuation: América Móvil, S.A.B. de C.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 14,02,819 11,20,017 9,82,963 9,12,212 11,22,886 13,65,724 - -
Change - -20.16% -12.24% -7.2% 23.09% 21.63% - -
Enterprise Value (EV) 1 19,09,039 16,42,626 15,08,456 16,10,461 17,84,518 19,66,236 19,27,533 18,79,186
Change - -13.96% -8.17% 6.76% 10.81% 10.18% -1.97% -2.51%
P/E 7.3x 14.9x 13x 32.5x 13.6x 12.9x 11.4x 9.76x
PBR 3.15x 2.57x 2.7x 2.46x 2.63x 3.23x 2.82x 2.59x
PEG - -0.2x 7.73x -0.5x 0x 0.4x 0.9x 0.6x
Capitalization / Revenue 1.39x 1.33x 1.2x 1.05x 1.19x 1.41x 1.34x 1.29x
EV / Revenue 1.89x 1.95x 1.85x 1.85x 1.89x 2.02x 1.89x 1.78x
EV / EBITDA 5.81x 4.99x 4.83x 4.69x 4.79x 5.09x 4.73x 4.41x
EV / EBIT 11.5x 9.61x 8.99x 8.94x 9.32x 9.52x 8.58x 7.91x
EV / FCF 17x 24.1x 14x 12.8x 11.3x 12.4x 12x 13.2x
FCF Yield 5.88% 4.15% 7.13% 7.84% 8.85% 8.05% 8.36% 7.55%
Dividend per Share 2 0.44 - 0.46 0.48 0.52 0.5508 0.5856 0.6258
Rate of return 2.03% - 2.92% 3.21% 2.79% 2.42% 2.58% 2.75%
EPS 2 2.97 1.19 1.21 0.46 1.37 1.768 2 2.33
Distribution rate 14.8% - 38% 104% 38% 31.2% 29.3% 26.9%
Net sales 1 10,07,787 8,44,501 8,16,013 8,69,221 9,43,638 9,71,877 10,17,389 10,56,615
EBITDA 1 3,28,778 3,29,505 3,12,361 3,43,537 3,72,209 3,86,034 4,07,677 4,26,311
EBIT 1 1,66,132 1,70,871 1,67,784 1,80,100 1,91,404 2,06,541 2,24,679 2,37,500
Net income 1 1,96,025 76,159 76,111 28,308 82,819 99,716 1,09,293 1,19,713
Net Debt 1 5,06,220 5,22,609 5,25,493 6,98,249 6,61,632 6,00,512 5,61,809 5,13,462
Reference price 2 21.69 17.68 15.74 14.95 18.63 22.73 22.73 22.73
Nbr of stocks (in thousands) 6,46,90,445 6,33,35,000 6,24,50,000 6,10,17,500 6,02,73,000 6,00,84,650 - -
Announcement Date 08/02/22 14/02/23 13/02/24 31/12/24 10/02/26 - - -
1MXN in Million2MXN
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.86x2.02x5.09x2.42% 7.81TCr
11.22x1.3x4.02x7.14% 22TCr
8.75x2.32x6.22x6.7% 18TCr
12.99x2.1x5.52x4.32% 14TCr
11.75x1.73x7.42x3.66% 7.44TCr
11.88x0.77x2.87x6.79% 7.26TCr
15.52x2.7x8.46x5.07% 5.78TCr
23.68x5.34x19.5x4.52% 5.57TCr
15.15x2.73x6.25x4.51% 4.9TCr
15.35x1.8x5.61x4.96% 4.82TCr
Average 13.92x 2.28x 7.10x 5.01% 9.76TCr
Weighted average by Cap. 12.62x 2.06x 6.23x 5.46%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. AMX B Stock
  4. Valuation América Móvil, S.A.B. de C.V.