Organización Soriana S. A. B. de C. V

Digital Transformation And Mexico Urban Expansion Will Drive Future Value

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

11 Mar 25

Updated

01 May 25

AnalystConsensusTarget's Fair Value

Mex$23.43

7.5% overvalued

28 Aug

Mex$25.18

1Y

-14.1%

7D

1.0%

Loading

1Y

-14.1%

7D

1.0%

You can edit this narrative until May 12 6:02 AM. Then, changes will post as Updates.

Author's Valuation

Mex$23.437.5% overvalued

AnalystConsensusTarget Fair Value

Shared on01 May 25
Fair value Increased 0.55%

Shared on24 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on02 Apr 25
Fair value Decreased 0.26%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

Mex$23.43

7.5% overvalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

4.96%

Food and Staples Retail revenue growth rate

0.18%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

15.62%

Calculation

Mex$4.16b

Earnings '28

x

15.64x

PE Ratio '28

=

Mex$65.01b

Market Cap '28

Mex$65.01b

Market Cap '28

/

1.80b

No. shares '28

=

Mex$36.12

Share Price '28

Mex$36.12 Share Price '28

Discounted to 2025 @ 15.52% p.a.

=

Mex$23.43

Fair Value '25