Company Valuation: Corporación Interamericana de Entretenimiento, S.A.B. de C.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 5,202 5,034 7,551 12,810 15,383 22,375
Change - -3.23% 50% 69.63% 20.09% 45.45%
Enterprise Value (EV) 1 6,727 3,533 5,205 12,666 13,953 15,267
Change - -47.48% 47.33% 143.32% 10.16% 9.42%
P/E -3.33x 0.87x 5.49x 10.6x 10.3x 2.01x
PBR 5.34x 0.74x 0.93x 2.12x 2.26x 1.91x
PEG - -0x -0.1x -0.9x 0.4x 0x
Capitalization / Revenue 1.26x 1.11x 1.88x 2.61x 3.27x 4.11x
EV / Revenue 1.63x 0.78x 1.3x 2.58x 2.96x 2.8x
EV / EBITDA -4.47x 7.71x 7.52x 16.1x 22.2x 25.8x
EV / EBIT -3.18x 13x 8.22x 17.7x 25.1x 29.6x
EV / FCF 7.4x -4.53x 4.82x 25.9x -33.3x -17.3x
FCF Yield 13.5% -22.1% 20.8% 3.86% -3% -5.78%
Dividend per Share 2 - - 5.5 1 1.5 18
Rate of return - - 40.7% 4.37% 5.45% 45%
EPS 2 -2.79 10.32 2.457 2.167 2.664 19.91
Distribution rate - - 224% 46.1% 56.3% 90.4%
Net sales 1 4,128 4,528 4,009 4,900 4,709 5,448
EBITDA 1 -1,504 458.3 692.3 788.9 629.9 591.9
EBIT 1 -2,114 270.9 633.2 717.1 555.7 516.1
Net income 1 -1,560 5,770 1,375 1,212 1,490 11,134
Net Debt 1 1,525 -1,501 -2,346 -144 -1,430 -7,108
Reference price 2 9.30 9.00 13.50 22.90 27.50 40.00
Nbr of stocks (in thousands) 559,370 559,370 559,370 559,370 559,370 559,370
Announcement Date 4/30/21 4/29/22 4/28/23 4/30/24 5/7/25 5/2/26
1MXN in Million2MXN
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.05B
-64.49x4.25x18.03x-.--% 5.69B
6.8x0.23x2.47x2.15% 4.51B
16.5x1.92x5.37x1.49% 2.01B
31.46x - - - 1.41B
8.34x1.63x5.43x5.64% 1.21B
23x - - 1.24% 1B
23.43x3.07x11.17x1.32% 908M
Average 6.43x 2.22x 8.49x 1.97% 2.23B
Weighted average by Cap. -12.20x 2.36x 9.85x 1.43%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. CIE B Stock
  4. Valuation Corporación Interamericana de Entretenimiento, S.A.B. de C.V.