US · VTMX
Corporación Inmobiliaria Vesta, S.A.B. de C.V.
- Sector
- Real Estate · Real Estate - Development
- Headquarters
- Mexico City, DF 05120
- Website
- vesta.com.mx
Price · as of 2025-12-31
$35.42
Market cap 3.11B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $34.76 | -1.86% |
| Intrinsic Value(DCF) | $13.99 | -60.5% |
| Graham-Dodd Method(GD) | $34.55 | -2.45% |
| Graham Formula(GF) | $66.45 | +87.6% |
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 | |||||
| 2012 | $18.84 | $15.43 | |||
| 2013 | $23.87 | $40.28 | |||
| 2014 | $13.13 | $12.28 | |||
| 2015 | $9.98 | $0.00 | |||
| 2016 | $11.94 | $16.22 | |||
| 2017 | $17.48 | $57.92 | |||
| 2018 | $13.38 | $44.26 | |||
| 2019 | $20.50 | $38.30 | |||
| 2020 | $11.19 | $13.90 | |||
| 2021 | $21.81 | $38.17 | |||
| 2022 | $29.34 | $65.88 | |||
| 2023 | $35.64 | $42.41 | $6.13 | $41.98 | $115.63 |
| 2024 | $24.25 | $18.90 | $3.26 | $31.65 | $62.75 |
| 2025 | $34.97 | $34.76 | $0.53 | $34.55 | $66.45 |
AI valuation
Our deep-learning model estimates Corporación Inmobiliaria Vesta, S.A.B. de C.V.'s (VTMX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $34.76
- Current price
- $35.42
- AI upside
- -1.86%
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
$13.99
-60.5% upside
Graham-Dodd
$34.55
-2.45% upside
Graham Formula
$66.45
+87.6% 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 |
| VTMX | Corporación Inmobiliaria … | $35.42 | 3.11B | -2% | -61% | -2% | +88% | 12.23 | 1.08 | 10.20 | 13.35 | 101.94 | 1.08 | 89.06% | 76.80% | 83.40% | 9.08% | 6.43% | 5.71% | 0.46 | 3.96 | 162.93 | 162.93 | 3.21 | 1200.00% | 1579.00% | 8583.00% | 5.43% | 66.80 | 4.64% | 2.31% | 28.20% | 3.54% | 17.49 | 24.27 | 13.43 | 1.73 |
| ACRE | Ares Commercial Real Esta… | $5.02 | 277.95M | +467% | +27% | — | — | -316.42 | 0.56 | 3.34 | 18.57 | — | 0.58 | 57.36% | 72.39% | -1.06% | -0.17% | 3.89% | -0.05% | 2.06 | 0.95 | 0.08 | 0.05 | 14.51 | -9744.00% | -279.00% | -4452.00% | 6.91% | 0.02 | 1.24% | 13.67% | -4324.90% | 45.34% | 21.10 | 66.09 | 15.27 | -0.53 |
| ARL | American Realty Investors… | $17.10 | 276.2M | +746% | -19% | +91% | — | -16.73 | 0.37 | 4.75 | 55.10 | — | 0.37 | 42.81% | -14.03% | -31.07% | -2.21% | -0.77% | -1.31% | 0.31 | -0.85 | 10.13 | 9.55 | 29.37 | -46400.00% | -630.00% | -10351.00% | 0.48% | 0.03 | 0.16% | 0.00% | 0.00% | 0.36% | -46.76 | 285.14 | 6.56 | 1.71 |
| DOUG | Douglas Elliman Inc. | $2.28 | 202.51M | +907% | -70% | — | — | -1.86 | 0.88 | 0.14 | -2.37 | -2.48 | 2.49 | 25.29% | -6.91% | -7.67% | -38.95% | -32.82% | -15.60% | 0.96 | -23.42 | 2.13 | 1.88 | -0.32 | 7500.00% | 419.00% | -1385.00% | -21.96% | -0.28 | -15.02% | 0.00% | 0.00% | 0.91% | -2.24 | -4.90 | 0.15 | 1.72 |
| MDV | Modiv Inc. | $15.51 | 159.37M | +299% | +161% | -94% | -70% | 21.33 | 0.73 | 2.96 | 9.58 | — | 0.73 | 92.27% | 47.01% | 12.87% | 3.88% | 5.00% | 1.25% | 1.47 | 1.13 | 0.21 | 0.12 | 6.32 | -11544.00% | -100.00% | 1002.00% | 13.17% | 0.07 | 4.15% | 10.20% | 217.60% | 24.47% | 18.51 | 22.30 | 8.70 | -0.39 |
| MITT | TPG Mortgage Investment T… | $8.09 | 256.81M | +2,704% | -60% | +74% | +324% | 5.19 | 0.45 | 0.53 | 17.38 | — | 0.45 | 94.73% | 96.86% | 10.30% | 8.82% | 5.86% | 0.62% | 14.45 | 1.13 | 0.09 | 0.09 | 16.85 | -2683.00% | 1440.00% | 668.00% | 23.60% | 0.07 | 0.78% | 9.69% | 50.30% | 9.69% | 18.08 | 138.94 | 17.51 | 0.06 |
| MRNO | Murano Global Investments… | $0.79 | 62.71M | +5,730% | +446% | — | — | -4.37 | 2.93 | 20.91 | -10.79 | — | 2.93 | 72.76% | -210.81% | -488.79% | -53.61% | -10.17% | -16.91% | 2.19 | -1.93 | 0.34 | 0.33 | -4.38 | -644247.00% | 15465.00% | -824.00% | -9.35% | -0.02 | -9.43% | 0.00% | 0.00% | 0.03% | -16.68 | -18.00 | 35.17 | -0.11 |
| NREF | NexPoint Real Estate Fina… | $14.51 | 257.14M | +1,725% | -60% | — | +1,785% | 6.95 | 0.52 | 2.27 | 56.11 | 9.93 | 0.52 | 89.97% | 76.84% | 26.46% | 8.58% | 1.39% | 0.58% | 10.01 | 1.91 | 13.12 | 13.00 | 53.34 | 7000.00% | 16210.00% | -720.00% | 11.71% | 0.07 | 0.48% | 18.53% | 128.90% | 707.62% | 59.82 | 173.17 | 45.97 | 1.14 |
| WHLR | Wheeler Real Estate Inves… | $1.90 | 388.85K | +50,942,474% | +4,862,184% | +4,501,681% | — | -0.02 | 0.00 | 0.00 | 8.09 | -0.05 | 0.00 | 66.44% | 35.89% | -9.16% | -14.22% | 6.99% | -1.45% | 8.32 | — | 2.67 | 2.04 | 8.28 | 4170.00% | 220.00% | 27919.00% | 1733.60% | 0.92 | 0.65% | 0.00% | 0.00% | 13229.38% | 11.99 | 129.97 | 4.30 | -0.31 |
About Corporación Inmobiliaria Vesta, S.A.B. de C.V.
Corporación Inmobiliaria Vesta, S.A.B. de C.V., together with its subsidiaries, acquires, develops, manages, operates, and leases industrial buildings and distribution centers in Mexico. The company was incorporated in 1998 and is headquartered in Mexico City, Mexico.
- CEO
- Lorenzo Dominique Berho Carranza
- Employees
- 96
- Beta
- 0.19
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($13.99 ÷ $35.42) − 1 = -60.5% (DCF, example).