US · OMAB
Grupo Aeroportuario del Centro Norte, S.A.B. de C.V.
- Sector
- Industrials · Airlines, Airports & Air Services
- Headquarters
- Mexico City, DF 03800
- Website
- oma.aero
Price · as of 2025-12-31
$104.92
Market cap 5.9B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $7.40 | -92.95% |
| Intrinsic Value(DCF) | $70.98 | -32.35% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $83.70 | -20.22% |
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 | $8.30 | $7.72 | $0.61 | $3.50 | $8.80 |
| 2012 | $14.97 | $11.19 | $5.09 | $8.20 | $17.90 |
| 2013 | $14.54 | $15.03 | $7.48 | $13.50 | $21.70 |
| 2014 | $21.40 | $18.29 | $14.09 | $12.30 | $19.10 |
| 2015 | $25.80 | $26.85 | $30.43 | $13.30 | $37.80 |
| 2016 | $25.49 | $41.29 | $43.63 | $0.00 | $63.80 |
| 2017 | $27.16 | $54.14 | $93.48 | $0.00 | $83.20 |
| 2018 | $30.21 | $56.51 | $67.78 | $0.00 | $59.00 |
| 2019 | $35.48 | $63.57 | $36.78 | $2.00 | $55.80 |
| 2020 | $36.68 | $20.07 | $8.65 | $18.00 | $0.00 |
| 2021 | $42.77 | $68.84 | $58.90 | $0.00 | $217.50 |
| 2022 | $69.37 | $129.22 | $210.89 | $0.00 | $190.90 |
| 2023 | $60.87 | $111.92 | $342.69 | $0.00 | $160.80 |
| 2024 | $71.74 | $109.21 | $102.55 | $0.00 | $67.60 |
| 2025 | $119.53 | $135.74 | $60.12 | $0.00 | $83.70 |
AI valuation
Our deep-learning model estimates Grupo Aeroportuario del Centro Norte, S.A.B. de C.V.'s (OMAB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $7.40
- Current price
- $104.92
- AI upside
- -92.95%
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
$70.98
-32.35% upside
Graham-Dodd
—
— upside
Graham Formula
$83.70
-20.22% 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 |
| OMAB | Grupo Aeroportuario del C… | $104.92 | 5.9B | +29% | -32% | — | -20% | 19.81 | 9.40 | 6.63 | 11.85 | 236.25 | -11.64 | 75.58% | 56.01% | 33.46% | 49.36% | 29.98% | 18.37% | 1.21 | — | 1.32 | 1.09 | 1.07 | 839.00% | 591.00% | 2535.00% | 6.96% | 1.59 | 35.12% | 4.22% | 83.70% | 4.23% | 13.01 | 15.79 | 7.29 | 5.28 |
| ALK | Alaska Air Group, Inc. | $51.60 | 5.92B | -11% | -38% | -68% | -52% | 58.66 | 1.42 | 0.41 | 8.22 | — | 10.11 | 59.66% | 2.13% | 0.70% | 2.36% | 2.42% | 0.50% | 1.67 | 1.25 | 0.50 | 0.41 | 4.84 | -7175.00% | 2134.00% | -28525.00% | -5.78% | 0.19 | -3.95% | 0.00% | 0.00% | 0.00% | 35.10 | -31.37 | 0.75 | 1.12 |
| BCO | The Brink's Company | $116.77 | 4.85B | -34% | -57% | — | -45% | 25.09 | 12.95 | 1.00 | 12.27 | 66.96 | -3.53 | 25.81% | 11.13% | 4.00% | 70.99% | 11.45% | 3.01% | 10.71 | 2.38 | 1.51 | 1.13 | 4.09 | 3747.00% | 497.00% | 11445.00% | 8.28% | 0.29 | 14.34% | 0.80% | 20.10% | 8.99% | 13.51 | 18.12 | 1.50 | 1.67 |
| CAAP | Corporación América Airpo… | $28.50 | 4.65B | +49% | +591% | -40% | +136% | 10.27 | 2.12 | 1.57 | 3.85 | 56.67 | -1.63 | 33.03% | 24.26% | 15.34% | 27.00% | 12.51% | 7.32% | 0.85 | 4.16 | 1.27 | 1.13 | 0.79 | 1812.00% | 3166.00% | 1336.00% | 13.54% | 0.67 | 21.67% | 0.00% | 0.00% | 8.56% | 7.93 | 9.02 | 1.92 | 1.73 |
| CPA | Copa Holdings, S.A. | $138.61 | 5.72B | +35% | +94% | -62% | +52% | 8.11 | 1.96 | 1.51 | 5.63 | 68.20 | 2.04 | 31.65% | 22.64% | 18.56% | 26.09% | 19.77% | 10.90% | 0.92 | 8.32 | 1.23 | 1.07 | 1.84 | 1189.00% | 498.00% | -953.00% | 5.66% | 0.78 | 8.59% | 4.88% | 39.60% | 5.04% | 8.15 | 21.66 | 1.84 | 2.48 |
| ENS | EnerSys | $166.15 | 6.13B | -39% | -79% | -63% | -50% | 9.44 | 1.79 | 0.95 | 7.68 | 24.63 | 4.19 | 30.20% | 12.85% | 10.05% | 19.82% | 16.27% | 9.78% | 0.63 | 9.09 | 2.70 | 1.32 | 1.54 | 3831.00% | 100.00% | -6242.00% | 4.06% | 0.34 | 5.45% | 1.09% | 10.30% | 5.58% | 9.24 | 30.82 | 1.19 | 3.58 |
| MMS | Maximus, Inc. | $75.61 | 4.12B | +15% | -53% | -89% | -23% | 15.17 | 2.89 | 0.89 | 8.93 | 145.56 | -5.62 | 23.01% | 10.62% | 5.87% | 18.14% | 14.41% | 7.78% | 0.86 | 6.86 | 1.64 | 1.52 | 1.75 | 1042.00% | 236.00% | -870.00% | 7.57% | 0.56 | 12.75% | 1.42% | 21.50% | 10.67% | 10.44 | 16.45 | 1.11 | 3.52 |
| MSM | MSC Industrial Direct Co.… | $93.84 | 5.24B | -44% | -63% | — | -74% | 24.14 | 3.47 | 1.28 | 14.01 | — | 8.31 | 40.75% | 8.32% | 5.29% | 14.34% | 12.39% | 8.10% | 0.39 | 13.04 | 1.68 | 0.66 | 1.28 | -2205.00% | -135.00% | -2262.00% | 5.01% | 0.46 | 12.67% | 3.94% | 95.10% | 5.92% | 16.88 | 21.98 | 1.40 | 5.15 |
| POWL | Powell Industries, Inc. | $523.60 | 6.36B | -63% | +28% | -79% | -52% | 22.82 | 6.44 | 3.74 | 15.16 | 109.13 | 6.56 | 29.37% | 19.73% | 16.37% | 32.17% | 115.17% | 17.74% | 0.00 | — | 2.09 | 1.86 | -1.86 | 2091.00% | 908.00% | 6011.00% | 3.75% | 0.38 | 105.73% | 0.31% | 7.10% | 3.88% | 16.76 | 23.59 | 3.31 | 8.25 |
| RAL | Ralliant Corp. | $45.89 | 5.18B | -19% | -55% | — | — | -4.31 | 3.23 | 2.55 | -5.71 | — | -6.33 | 50.29% | 12.45% | -58.50% | -45.30% | 8.14% | -28.63% | 0.70 | 7.98 | 0.84 | 0.52 | -0.78 | -50224.00% | -399.00% | -1471.00% | 6.80% | 0.34 | 11.38% | 0.00% | 0.00% | 0.00% | 23.68 | 17.02 | 2.95 | 2.15 |
| SKYW | SkyWest, Inc. | $104.08 | 4.21B | -8% | +54% | +16% | +129% | 9.57 | 1.49 | 1.01 | 5.59 | 28.83 | 1.49 | 61.58% | 15.22% | 10.55% | 16.62% | 10.64% | 5.90% | 0.87 | 5.92 | 0.65 | 0.42 | 2.31 | 3320.00% | 1503.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 3.43% | 9.36 | — | 1.43 | 1.26 |
About Grupo Aeroportuario del Centro Norte, S.A.B. de C.V.
Grupo Aeroportuario del Centro Norte, S.A.B. de C.V., together with its subsidiaries, holds concessions to develop, operate, and maintain airports in Mexico. The company operates 13 international airports in Monterrey, Acapulco, Mazatlán, Zihuatanejo, Ciudad Juárez, Reynosa, Chihuahua, Culiacán, Durango, San Luis Potosí, Tampico, Torreón, and Zacatecas cities. It also operates the NH Collection Hotel in Terminal 2 of the Mexico City International Airport; and a hotel under the Hilton Garden Inn name at the Monterrey International Airport. In addition, the company provides aeronautical services, which include passenger, aircraft landing and parking, boarding and unloading, passenger walkway, and airport security services. Further, it offers complementary services that comprise leasing of space to airlines, cargo handling, baggage-screening, permanent and non-permanent ground transportation, and access rights services; non-aeronautical services, such as leasing of space at its airports to retailers, restaurants, and other commercial tenants, as well as maintaining of parking facilities and advertising; and diversification services, which consists of operation and lease of the industrial park and real estate services, as well as hotel and air cargo logistics services. Additionally, the company provides construction services. It has a strategic alliance with VYNMSA Desarrollo Inmobiliario, S.A. de C.V. to build and operate an industrial park at the Monterrey airport. The company was founded in 1998 and is headquartered in Mexico City, Mexico.
- CEO
- Ricardo Duenas Espriu
- Employees
- 1.16K
- Beta
- 0.62
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($70.98 ÷ $104.92) − 1 = -32.35% (DCF, example).