US · TV
Grupo Televisa, S.A.B.
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Mexico City, DF 01210
- Website
- televisa.com
Price · as of 2024-12-31
$2.90
Market cap 1.58B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $0.60 | -79.31% |
| Intrinsic Value(DCF) | $2.34 | -19.31% |
| Graham-Dodd Method(GD) | $3.30 | +13.79% |
| Graham Formula(GF) | — | — |
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 |
|---|---|---|---|---|---|
| 2010 | $17.55 | $13.49 | $14.06 | $8.10 | $13.70 |
| 2011 | $15.49 | $12.50 | $4.83 | $6.50 | $10.50 |
| 2012 | $20.24 | $15.02 | $6.25 | $8.30 | $15.50 |
| 2013 | $23.60 | $16.95 | $5.22 | $6.80 | $10.50 |
| 2014 | $26.00 | $17.08 | $3.50 | $8.90 | $8.30 |
| 2015 | $20.61 | $17.16 | $6.36 | $10.50 | $18.20 |
| 2016 | $19.44 | $15.05 | $5.38 | $6.60 | $6.00 |
| 2017 | $13.03 | $13.27 | $5.31 | $7.20 | $2.60 |
| 2018 | $7.93 | $12.41 | $4.39 | $9.50 | $9.70 |
| 2019 | $6.59 | $11.13 | $1.16 | $7.90 | $3.70 |
| 2020 | $6.71 | $10.85 | $1.67 | $5.20 | $2.60 |
| 2021 | $7.70 | $14.79 | $0.00 | $1.60 | $6.90 |
| 2022 | $3.81 | $15.03 | $6.29 | $29.20 | $5.00 |
| 2023 | $2.72 | $7.37 | $1.74 | $4.70 | $0.00 |
| 2024 | $1.98 | $10.80 | $2.60 | $3.30 | $0.00 |
AI valuation
Our deep-learning model estimates Grupo Televisa, S.A.B.'s (TV) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $0.60
- Current price
- $2.90
- AI upside
- -79.31%
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
$2.34
-19.31% upside
Graham-Dodd
$3.30
+13.79% upside
Graham Formula
—
— 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 |
| TV | Grupo Televisa, S.A.B. | $2.90 | 1.58B | +272% | -19% | +14% | — | -2.37 | 0.19 | 0.32 | 4.38 | -178.22 | 0.29 | 33.96% | -4.53% | -13.24% | -7.50% | -1.63% | -3.23% | 1.06 | -0.35 | 2.49 | 1.97 | 3.38 | 133.00% | -598.00% | -169506.00% | 111.55% | 1.18 | 12.71% | 5.18% | -12.30% | 13.36% | -28.57 | 3.67 | 1.29 | 1.11 |
| ATUS | Altice USA, Inc. | $1.80 | 838.28M | +2,004% | -46% | — | — | -14.45 | -2.41 | 0.13 | 7.88 | — | -0.05 | 67.65% | 18.76% | -1.15% | 17.56% | 6.49% | -0.25% | -53.94 | 0.95 | 0.32 | 0.26 | 7.54 | -28333.00% | -306.00% | 2287.00% | 13.21% | 0.70 | 0.61% | 0.00% | 0.00% | 0.00% | 15.59 | 175.29 | 2.92 | 0.39 |
| FUBO | fuboTV Inc. | $1.17 | 412.68M | +2,109% | +4,557,058% | — | — | -5.72 | 5.18 | 0.63 | -10.85 | — | -1.84 | 12.57% | -12.08% | -10.61% | -72.28% | -43.24% | -15.39% | 1.93 | -9.40 | 0.53 | 0.45 | -1.91 | -4808.00% | 1861.00% | -4666.00% | -9.38% | -0.15 | -21.02% | 0.00% | 0.00% | 0.00% | -6.29 | -12.94 | 0.76 | -1.30 |
| GIBO | GIBO Holdings Limited | $1.43 | 758.48M | — | — | — | — | -2.39 | 0.70 | 1.98 | -3.00 | — | 0.70 | 85.44% | -82.88% | 0.88% | -54.64% | -57.71% | -41.32% | 0.01 | — | 0.07 | 0.00 | -0.06 | -34788.00% | — | -4684.00% | -10.75% | 0.89 | -14.83% | 0.00% | 0.00% | 11.09% | -2.44 | -9.47 | 2.02 | -0.05 |
| GLIBA | GCI Liberty, Inc. | $39.74 | 1.23B | — | — | — | — | -3.95 | 0.72 | 1.17 | 4.43 | — | 2.42 | 29.73% | 17.02% | -29.54% | — | — | — | 0.68 | 3.96 | 3.14 | 2.88 | 1.66 | — | — | — | 10.00% | 1.89 | — | 0.00% | 0.00% | 0.00% | 10.95 | 15.98 | 1.86 | 0.78 |
| GOGO | Gogo Inc. | $4.23 | 566.2M | +896% | +15,656% | — | +148% | 49.15 | 6.28 | 0.70 | 9.03 | — | -1.86 | 59.06% | 12.53% | 1.42% | 15.16% | 6.07% | 1.02% | 8.82 | 1.67 | 1.60 | 0.88 | 4.94 | -1000.00% | 10474.00% | 13324.00% | 10.25% | 0.46 | 7.19% | 0.00% | 0.00% | 16.77% | 12.29 | 21.53 | 1.54 | 0.18 |
| IDT | IDT Corporation | $50.95 | 1.28B | +47% | -50% | -55% | -39% | 14.46 | 3.85 | 0.95 | 7.25 | 78.16 | 4.29 | 36.23% | 8.15% | 6.18% | 29.43% | 142.58% | 13.80% | 0.01 | — | 1.78 | 1.01 | -1.77 | 1850.00% | 213.00% | 7934.00% | 9.06% | 0.43 | 196.84% | 0.47% | 6.80% | 7.23% | 9.18 | 8.67 | 0.75 | 5.66 |
| LILA | Liberty Latin America Ltd… | $7.84 | 1.57B | +366% | -60% | — | — | -2.81 | 2.81 | 0.35 | 6.63 | — | -0.38 | 57.66% | 16.20% | -13.76% | -66.12% | 6.64% | -4.43% | 16.60 | 1.10 | 1.14 | 0.47 | 5.67 | -838.00% | -33.00% | 4169.00% | 19.62% | 0.41 | 3.33% | 0.00% | 0.00% | 0.00% | 14.96 | 35.20 | 2.42 | 0.18 |
| STGW | Stagwell Inc. | $4.82 | 1.22B | +2,922% | +1,030% | — | -92% | 27.59 | 2.08 | 0.24 | 6.22 | 1.65 | -0.34 | 35.13% | 4.68% | 0.08% | 7.28% | 4.86% | 0.65% | 5.00 | 1.44 | 0.83 | 0.75 | 4.28 | 167273.00% | 1243.00% | 13022.00% | 12.86% | 0.10 | 4.95% | 0.00% | 0.00% | 15.67% | 16.67 | 24.97 | 0.78 | 0.91 |
About Grupo Televisa, S.A.B.
Grupo Televisa, S.A.B., together with its subsidiaries, owns and operates cable companies and provides direct-to-home satellite pay television system in Mexico and internationally. It operates through Cable and Sky segments. The company offers basic and premium television subscription, pay-per-view, installation, internet subscription, and telephone and mobile services subscription, as well as local and national advertising services; and data and long-distance services solutions to carriers and other telecommunications service providers through its fiber-optic network. It also provides direct-to-home broadcast satellite pay television services comprising program, installation, and equipment rental services to subscribers; and national advertising sales. Grupo Televisa, S.A.B. was founded in 1969 and is headquartered in Mexico City, Mexico.
- CEO
- Alfonso de Angoitia Noriega
- Employees
- 27.08K
- Beta
- 1.92
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.34 ÷ $2.90) − 1 = -19.31% (DCF, example).