Valuation CEMEX, S.A.B. de C.V.

Equities

End-of-day quote Mexican S.E. Other stock markets 22/01/2026			5-day change	1st Jan Change
22.58 ^MXN	-0.18%		+3.58%	+9.24%

12/12	CEMEX, S.A.B. de C.V. Declares Third Installment of Cash Dividend, Payable on December 23, 2025	CI
08/12	RBC Upgrades Cemex to Sector Perform From Underperform, Raises Price Target to $11.25 From $8.25	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	7,591	10,037	5,853	11,329	8,123	18,718	18,718	-
Change	-	32.22%	-41.69%	93.57%	-28.3%	130.45%	0%	-
Enterprise Value (EV) ¹	17,826	17,979	13,505	18,191	13,959	24,309	23,503	22,680
Change	-	0.86%	-24.89%	34.7%	-23.27%	74.15%	-3.32%	-3.5%
P/E ratio	-15.5x	13.4x	6.73x	65.2x	8.76x	11.1x	14.4x	12.9x
PBR	-	-	0.56x	0.96x	0.68x	-	-	-
PEG	-	-0x	0.4x	-0.8x	0x	0.1x	-0.6x	1.2x
Capitalization / Revenue	0.59x	0.69x	0.38x	0.65x	0.5x	1.16x	1.1x	1.06x
EV / Revenue	1.37x	1.24x	0.87x	1.04x	0.86x	1.51x	1.39x	1.28x
EV / EBITDA	7.25x	6.28x	5.04x	5.43x	4.53x	7.86x	6.97x	6.3x
EV / EBIT	13.3x	10.4x	8.65x	8.61x	7.64x	13.8x	11.5x	9.94x
EV / FCF	24.3x	24.9x	173x	23.1x	36.9x	33.2x	24.2x	18x
FCF Yield	4.12%	4.02%	0.58%	4.33%	2.71%	3.02%	4.13%	5.54%
Dividend per Share ²	-	-	-	-	-	0.01	0.01	0.01
Rate of return	-	-	-	-	-	0.77%	0.77%	0.77%
EPS ²	-0.0332	0.051	0.06	0.012	0.064	0.1167	0.09	0.1
Distribution rate	-	-	-	-	-	8.57%	11.1%	10%
Net sales ¹	12,970	14,548	15,577	17,416	16,200	16,102	16,948	17,675
EBITDA ¹	2,460	2,861	2,681	3,347	3,079	3,091	3,373	3,601
EBIT ¹	1,343	1,734	1,561	2,114	1,828	1,768	2,036	2,283
Net income ¹	-1,467	753.1	858.4	182.2	938.8	1,389	1,168	1,317
Net Debt ¹	10,235	7,942	7,652	6,862	5,836	5,591	4,785	3,962
Reference price ²	0.516	0.682	0.404	0.782	0.561	1.292	1.292	1.292
Nbr of stocks (in thousands)	1,47,08,429	1,47,08,429	1,44,87,787	1,44,87,787	1,44,90,870	1,44,87,787	1,44,87,787	-
Announcement Date	11/02/21	10/02/22	13/02/23	08/02/24	06/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CEMEX, S.A.B. DE C.V.	11.07x	1.51x	7.86x	0.77%	1.87TCr
CRH PLC	22.33x	2.57x	12.61x	1.19%	8.34TCr
HEIDELBERG MATERIALS AG	19.94x	2.17x	10.08x	1.5%	4.95TCr
VULCAN MATERIALS COMPANY	36.38x	5.53x	18.32x	0.65%	4.01TCr
ULTRATECH CEMENT LIMITED	43.19x	4.34x	22.62x	0.64%	3.97TCr
MARTIN MARIETTA MATERIALS, INC.	35.06x	6.53x	19.27x	0.47%	3.93TCr
GRASIM INDUSTRIES LIMITED	406.59x	5.07x	118.64x	0.36%	2.06TCr
AMBUJA CEMENTS	31.28x	3.13x	16.22x	0.39%	1.47TCr
CHINA JUSHI CO., LTD.	25.59x	5.02x	14x	1.49%	1.22TCr
Average	70.16x	3.98x	26.62x	0.83%	3.54TCr
Weighted average by Cap.	52.71x	3.81x	21.83x	0.91%