US · FMX
Fomento Económico Mexicano, S.A.B. de C.V.
- Sector
- Consumer Defensive · Beverages - Alcoholic
- Headquarters
- Monterrey, NL 64410
- Website
- femsa.com
Price · as of 2025-12-31
$119.97
Market cap 22.63B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $6.20 | -94.83% |
| Intrinsic Value(DCF) | $47.49 | -60.42% |
| Graham-Dodd Method(GD) | $61.60 | -48.65% |
| Graham Formula(GF) | $7.80 | -93.5% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $56.40 | $278.43 | $579.93 | $320.80 | $1,062.40 |
| 2012 | $84.01 | $462.35 | $68.89 | $257.60 | $473.60 |
| 2013 | $67.03 | $581.61 | $585.30 | $51.90 | $418.90 |
| 2014 | $71.06 | $307.37 | $0.00 | $281.90 | $346.60 |
| 2015 | $74.13 | $576.52 | $1,566.29 | $127.10 | $912.20 |
| 2016 | $70.05 | $577.61 | $11,443.79 | $168.60 | $1,344.40 |
| 2017 | $77.33 | $605.72 | $4,771.40 | $492.70 | $802.00 |
| 2018 | $73.18 | $667.94 | $1,348.63 | $332.10 | $444.20 |
| 2019 | $70.91 | $696.15 | $17.12 | $0.00 | $427.20 |
| 2020 | $64.80 | $713.55 | $12.96 | $0.00 | $4.90 |
| 2021 | $69.98 | $805.71 | $250.21 | $226.10 | $1,331.50 |
| 2022 | $80.63 | $931.59 | $74.41 | $46.90 | $404.10 |
| 2023 | $113.11 | $1,041.28 | $687.75 | $451.90 | $2,455.10 |
| 2024 | $94.14 | $1,282.38 | $15,712.28 | $5.00 | $1,477.00 |
| 2025 | $112.33 | $112.88 | $165.01 | $61.60 | $7.80 |
AI valuation
Our deep-learning model estimates Fomento Económico Mexicano, S.A.B. de C.V.'s (FMX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $6.20
- Current price
- $119.97
- AI upside
- -94.83%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$47.49
-60.42% upside
Graham-Dodd
$61.60
-48.65% upside
Graham Formula
$7.80
-93.5% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| FMX | Fomento Económico Mexican… | $119.97 | 22.63B | -6% | -60% | -49% | -93% | 40.03 | 2.36 | 0.92 | 8.88 | — | 4.23 | 40.62% | 8.80% | 2.31% | 6.20% | 10.93% | 2.36% | 0.78 | — | 1.35 | 0.84 | 1.46 | -9303.00% | -552.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | 12.27 | — | 1.08 | 2.47 |
| BG | Bunge Global S.A. | $120.65 | 23.33B | -44% | +20,538% | -45% | +59% | 24.45 | 1.15 | 0.28 | 14.45 | — | 1.44 | 4.85% | 1.84% | 1.16% | 6.00% | 4.18% | 2.36% | 0.98 | 2.06 | 1.61 | 0.34 | 6.42 | -3855.00% | 3243.00% | -27615.00% | -4.61% | 0.05 | -3.99% | 2.29% | 56.00% | 5.04% | 27.49 | -38.60 | 0.51 | 2.37 |
| CELH | Celsius Holdings, Inc. | $53.61 | 13.82B | -20% | +75,215% | -88% | -87% | 44.12 | 5.23 | 4.72 | 33.93 | — | 5.61 | 50.18% | 11.49% | 10.70% | 12.54% | 33.61% | 8.78% | 0.02 | — | 3.62 | 3.17 | -5.34 | -4156.00% | 285.00% | 9349.00% | 3.74% | 0.72 | 69.50% | 0.43% | 19.00% | 2.28% | 35.51 | 23.09 | 4.08 | 8.87 |
| CHD | Church & Dwight Co., Inc. | $104.86 | 25.18B | -24% | -57% | -97% | -72% | 34.24 | 6.30 | 4.07 | 20.80 | 124.85 | -11.81 | 44.73% | 17.37% | 11.88% | 17.62% | 14.31% | 8.28% | 0.55 | 11.32 | 1.07 | 0.67 | 1.38 | 2743.00% | 157.00% | 1194.00% | 4.33% | 0.81 | 18.84% | 1.14% | 39.00% | 4.71% | 25.08 | 24.73 | 4.36 | 5.25 |
| DG | Dollar General Corporatio… | $156.26 | 34.4B | -44% | -78% | -97% | -58% | 17.02 | 2.58 | 0.47 | 13.29 | — | 10.21 | 29.59% | 4.22% | 2.77% | 15.89% | 5.55% | 3.63% | 2.36 | 6.25 | 1.19 | 0.15 | 6.15 | -3232.00% | 496.00% | 14382.00% | 8.80% | 0.44 | 6.99% | 2.71% | 46.10% | 8.05% | 20.82 | 21.16 | 0.88 | 2.17 |
| DLTR | Dollar Tree, Inc. | $126.48 | 25.8B | -29% | -77% | — | — | 14.92 | 3.91 | 0.88 | 10.97 | 7.15 | 4.37 | 35.81% | 8.32% | -17.24% | 18.47% | 8.88% | 5.13% | 1.97 | 13.60 | 1.06 | 0.15 | 3.26 | 20879.00% | 475.00% | 17095.00% | 10.05% | 0.33 | 12.60% | 0.00% | 0.00% | 4.94% | 15.14 | 14.16 | 1.26 | 2.17 |
| KOF | Coca-Cola FEMSA, S.A.B. d… | $111.15 | 23.35B | -14% | -50% | -38% | -32% | 17.76 | 2.90 | 1.45 | 8.66 | 4014.23 | 9.66 | 45.65% | 14.72% | 8.17% | 16.47% | 14.62% | 7.66% | 0.57 | — | 1.12 | 0.75 | 0.99 | 44.00% | 427.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | 11.14 | — | 1.64 | 2.99 |
| MKC | McCormick & Company, Inco… | $71.04 | 19.07B | -20% | -59% | — | -59% | 22.94 | 3.16 | 2.65 | 16.42 | 6698.54 | -6.34 | 37.90% | 15.96% | 11.54% | 14.32% | 9.09% | 6.01% | 0.70 | 5.57 | 0.70 | 0.24 | 2.91 | 34.00% | 173.00% | 1444.00% | 4.09% | 0.31 | 7.69% | 2.67% | 61.20% | 5.19% | 20.16 | 29.73 | 3.22 | 2.57 |
| SGI | Somnigroup International … | $89.51 | 18.79B | -16% | +807% | — | +20% | 46.74 | 5.79 | 2.41 | 20.47 | — | -4.40 | 44.35% | 13.18% | 5.14% | 21.01% | 9.78% | 4.38% | 2.66 | 3.68 | 0.83 | 0.32 | 6.37 | -1481.00% | 5163.00% | 1124.00% | 3.52% | 0.51 | 7.84% | 0.71% | 33.10% | 1.44% | 26.53 | 41.28 | 3.50 | 2.63 |
| TSN | Tyson Foods, Inc. | $64.99 | 23.15B | -64% | -66% | -98% | -79% | 38.42 | 1.08 | 0.36 | 10.50 | — | 6.51 | 6.54% | 2.65% | 0.87% | 2.78% | 3.64% | 1.37% | 0.49 | 3.21 | 1.55 | 0.59 | 2.95 | -3956.00% | 212.00% | -1927.00% | 6.04% | 0.34 | 4.51% | 3.58% | 137.50% | 6.99% | 18.79 | 23.01 | 0.50 | 3.08 |
About Fomento Económico Mexicano, S.A.B. de C.V.
Fomento Económico Mexicano, S.A.B. de C.V., through its subsidiaries, operates as a bottler of Coca-Cola trademark beverages. The company produces, markets, and distributes Coca-Cola trademark beverages in Mexico, Guatemala, Nicaragua, Costa Rica, Panama, Colombia, Venezuela, Brazil, Argentina, and Uruguay. It also operates small-box retail chain stores in Mexico, Colombia, Peru, Chile, and Brazil under the OXXO name; retail service stations for fuels, motor oils, lubricants, and car care products under the OXXO GAS name in Mexico; and drugstores in Chile, Colombia, Ecuador, and Mexico under the Cruz Verde, Fybeca, SanaSana, YZA, La Moderna, and Farmacon names. In addition, the company is involved in the production and distribution of chillers, commercial refrigeration equipment, plastic boxes, food processing, and preservation and weighing equipment; and provision of logistic transportation, distribution and maintenance, point-of-sale refrigeration, and plastics solutions, as well as distribution platform for cleaning products and consumables. As of December 31, 2021, it operated 20,431 OXXO stores; 3,652 drugstores; and 567 OXXO GAS service stations. Fomento Económico Mexicano, S.A.B. de C.V. was founded in 1890 and is based in Monterrey, Mexico.
- CEO
- Jose Antonio Fernandez Garza-Laguera
- Employees
- 394.01K
- Beta
- 0.20
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($47.49 ÷ $119.97) − 1 = -60.42% (DCF, example).