logo
VESTA * logo

VESTA *
Corporación Inmobiliaria Vesta. de

Mexico's Near-Shoring Incentives Will Expand Supply Chains, But Project Delays May Hinder Revenues

AN
Consensus Narrative from 13 Analysts
Published
February 09 2025
Updated
March 19 2025
Share
WarrenAI's Fair Value
Mex$66.59
28.0% undervalued intrinsic discount
19 Mar
Mex$47.95
Loading
1Y
-23.8%
7D
4.5%

Author's Valuation

Mex$66.6

28.0% undervalued intrinsic discount

Analyst Price Target Fair Value

Key Takeaways

  • Vesta's near-shoring strategy and focus on supply chain strengthening position it for potential revenue growth and increased leasing opportunities.
  • Dollar-denominated contracts and strategic land investments enhance stability and earnings, aligning with their growth and shareholder return strategies.
  • Geopolitical risks, competition, and auto industry shifts could hinder Vesta's revenue growth and profitability amid rising costs in key Mexican markets.

Catalysts

About Corporación Inmobiliaria Vesta. de
    Acquires, develops, manages, operates, and leases industrial buildings and distribution facilities in Mexico.
What are the underlying business or industry changes driving this perspective?
  • Vesta's Route 2030 strategic plan anticipates growth through near-shoring and strengthening regional supply chains, with a focus on investment in energy access and ambitious Net Zero and ESG goals, potentially impacting future revenue growth positively.
  • President Sheinbaum's $1.4 billion near-shoring incentive package for Mexico could attract manufacturing operations from companies seeking proximity to the U.S. market, which may lead to higher revenue and increased leasing opportunities for Vesta's industrial assets.
  • Vesta's strong focus on dollar-denominated contracts (89% of 2024 revenues) provides a competitive advantage, stabilizing factor, and may lead to higher net margins through reduced currency risk and volatility in financial results.
  • Continued strategic investments in land acquisition and development in desirable markets such as Guadalajara and Ciudad Juarez focus on capturing leasing opportunities, which could result in increased earnings and revenue expansion as these areas become more integrated into Vesta's growth strategy.
  • The implementation of Vesta's share repurchase program and its strong focus on disciplined capital allocation supports shareholder returns and could lead to increased earnings per share (EPS) over time.

Corporación Inmobiliaria Vesta. de Earnings and Revenue Growth

Corporación Inmobiliaria Vesta. de Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Corporación Inmobiliaria Vesta. de's revenue will grow by 10.9% annually over the next 3 years.
  • Analysts assume that profit margins will shrink from 88.5% today to 44.7% in 3 years time.
  • Analysts expect earnings to reach $153.9 million (and earnings per share of $0.18) by about March 2028, down from $223.3 million today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting $170.8 million in earnings, and the most bearish expecting $137.0 million.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 26.0x on those 2028 earnings, up from 8.6x today. This future PE is greater than the current PE for the MX Real Estate industry at 7.8x.
  • Analysts expect the number of shares outstanding to decline by 3.95% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 17.69%, as per the Simply Wall St company report.

Corporación Inmobiliaria Vesta. de Future Earnings Per Share Growth

Corporación Inmobiliaria Vesta. de Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • Potential delays in project completions, like those observed in Monterrey and Mexico City, could impact Vesta's ability to generate expected revenues and returns on schedule.
  • Weaker demand and increased competition in northern Mexican markets such as Tijuana and Ciudad Juarez could strain occupancy rates and hinder revenue growth.
  • Shifts in the global auto industry, such as automakers considering relocating production away from Mexico due to trade issues, could negatively affect Vesta's clients and, consequently, its revenue sources.
  • Elevated real estate taxes, insurance costs, and maintenance expenses have led to a contraction in the net operating income margin, potentially impacting overall profitability.
  • Geopolitical risks and uncertainties surrounding tariffs and trade relations between the U.S. and Mexico could disrupt Vesta's strategic plans and financial performance, particularly if these lead to reduced foreign investment or demand in key sectors.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of MX$66.591 for Corporación Inmobiliaria Vesta. de based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of MX$73.0, and the most bearish reporting a price target of just MX$57.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $344.0 million, earnings will come to $153.9 million, and it would be trading on a PE ratio of 26.0x, assuming you use a discount rate of 17.7%.
  • Given the current share price of MX$45.98, the analyst price target of MX$66.59 is 31.0% higher. Despite analysts expecting the underlying buisness to decline, they seem to believe it's more valuable than what the market thinks.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives