investorscraft@gmail.com

Intrinsic ValueFomento Económico Mexicano, S.A.B. de C.V. (FMX)

Previous Close$104.36
Intrinsic Value
Upside potential
Previous Close
$104.36

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fomento Económico Mexicano (FEMSA) operates as a diversified conglomerate with a strong presence in Latin America, primarily focusing on beverages, retail, and logistics. The company's core revenue model is driven by its Coca-Cola FEMSA subsidiary, the largest franchise bottler of Coca-Cola products globally, alongside its OXXO convenience store chain, which dominates the Mexican market. FEMSA also holds strategic investments in Heineken and other ventures, reinforcing its diversified income streams. The company's retail segment, OXXO, is a market leader in convenience stores, leveraging high foot traffic and localized supply chains to maintain competitive margins. FEMSA's logistics arm supports its integrated ecosystem, ensuring efficiency across its beverage and retail operations. This multi-pronged approach positions FEMSA as a resilient player in consumer staples, with a focus on emerging markets where demographic trends favor long-term growth. The company's scale, brand strength, and operational synergies provide a durable competitive edge in its core markets.

Revenue Profitability And Efficiency

FEMSA reported revenue of MXN 781.6 billion for FY 2024, reflecting its expansive operations across beverages and retail. Net income stood at MXN 13.5 billion, with diluted EPS of MXN 37.4, indicating moderate profitability amid inflationary pressures. Operating cash flow of MXN 71.5 billion underscores robust cash generation, though capital expenditures of MXN 43.7 billion highlight significant reinvestment needs to sustain growth and operational efficiency.

Earnings Power And Capital Efficiency

The company's earnings power is supported by its high-margin Coca-Cola FEMSA operations and OXXO's recurring revenue model. FEMSA's capital efficiency is evident in its ability to generate substantial operating cash flow, which funds both growth initiatives and shareholder returns. However, elevated capital expenditures reflect ongoing investments in store expansion and supply chain optimization, balancing short-term costs with long-term scalability.

Balance Sheet And Financial Health

FEMSA maintains a solid liquidity position with MXN 139.8 billion in cash and equivalents, offset by total debt of MXN 256.3 billion. The balance sheet reflects a leveraged but manageable structure, with debt primarily supporting expansion and strategic investments. The company's ability to service obligations is supported by stable cash flows, though investors should monitor debt levels relative to EBITDA.

Growth Trends And Dividend Policy

FEMSA's growth is driven by organic expansion of OXXO stores and market penetration in beverages, particularly in Latin America. The company has a consistent dividend policy, with a payout of MXN 3.6366 per share in FY 2024, appealing to income-focused investors. Future growth may hinge on successful execution in newer markets and efficiency gains across its diversified operations.

Valuation And Market Expectations

The market values FEMSA for its defensive positioning in consumer staples and exposure to emerging market growth. Current metrics reflect expectations of steady revenue expansion and margin improvement, though macroeconomic volatility in Latin America remains a risk. Investors likely price in FEMSA's ability to sustain cash flows and dividends despite cyclical headwinds.

Strategic Advantages And Outlook

FEMSA's strategic advantages include its dominant market share in convenience retail, vertically integrated beverage operations, and strategic partnerships with global brands like Coca-Cola and Heineken. The outlook remains positive, supported by demographic trends and urbanization in Latin America. However, currency fluctuations and regulatory changes pose risks. FEMSA's focus on operational efficiency and diversification should help navigate these challenges.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount