investorscraft@gmail.com

Intrinsic ValueGrupo Televisa, S.A.B. (TV)

Previous Close$3.27
Intrinsic Value
Upside potential
Previous Close
$3.27

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

Grupo Televisa, S.A.B. is a leading Mexican media conglomerate operating primarily in the broadcasting and telecommunications sectors. The company generates revenue through a diversified portfolio, including free-to-air and pay-TV channels, digital platforms, and broadband services. Its core business segments encompass content production, advertising, and subscription-based models, positioning it as a dominant player in Latin America's media landscape. Televisa holds a strong competitive edge through its extensive content library, strategic partnerships, and vertical integration across production and distribution channels. The company faces evolving challenges from digital disruption but maintains market leadership due to its entrenched brand recognition and infrastructure. Its recent focus on streaming and digital transformation aims to capture shifting consumer preferences while leveraging its legacy strengths in traditional media.

Revenue Profitability And Efficiency

In FY 2024, Grupo Televisa reported revenue of MXN 62.3 billion, reflecting its scale in the media and telecom sectors. However, net income stood at a loss of MXN 8.2 billion, with diluted EPS of -15.25, indicating significant profitability challenges. Operating cash flow and capital expenditures data were unavailable, limiting insights into cash generation efficiency. The company's ability to stabilize earnings amid industry headwinds remains critical.

Earnings Power And Capital Efficiency

Televisa's negative earnings power in FY 2024 underscores operational pressures, likely tied to content costs, competition, or debt servicing. The absence of operating cash flow figures restricts analysis of capital efficiency, but the sizable debt load suggests elevated financial leverage. Improving margins through cost optimization or revenue diversification will be key to restoring sustainable profitability.

Balance Sheet And Financial Health

The company held MXN 46.2 billion in cash against total debt of MXN 108.3 billion, indicating a leveraged balance sheet. This high debt-to-liquidity ratio raises concerns about financial flexibility, particularly in a high-interest-rate environment. Shareholders' equity may be under pressure given the annual net loss, warranting close monitoring of covenant compliance and refinancing risks.

Growth Trends And Dividend Policy

Grupo Televisa's growth trajectory appears constrained by its FY 2024 losses, though its dividend payout of MXN 0.1056 per share signals a commitment to shareholder returns. The sustainability of this policy depends on reversing earnings declines and managing leverage. Strategic shifts toward digital platforms could unlock long-term growth but require substantial near-term investment.

Valuation And Market Expectations

The market likely prices Televisa at a discount due to its profitability challenges and sector disruption risks. Investors may demand clearer evidence of turnaround execution before assigning higher multiples. Valuation hinges on successful adaptation to streaming and telecom convergence, with current metrics reflecting skepticism about near-term recovery.

Strategic Advantages And Outlook

Televisa's strengths lie in its content dominance and infrastructure, but execution risks persist. The outlook depends on balancing legacy declines with digital growth, deleveraging, and improving cost structures. Success in these areas could restore investor confidence, while missteps may exacerbate financial strain. The company’s ability to innovate while monetizing its vast media assets will be pivotal.

Sources

Company filings (CIK: 0000912892), disclosed financials for FY 2024

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