Grupo Televisa, S.A.B.

AI-generated fair value estimate for this company.

Method: 10-year unlevered FCF DCF on enterprise value: revenue of $3.32B TTM assumed to decline 2% and 1% in years 1-2, flatten, then grow 1.5% in years 3-10; 12% unlevered FCF margin; 12% discount rate; 2% terminal growth; approximately $2.49B net debt (87.8B MXN debt less 41.8B MXN cash, ~18.5 MXN/USD) subtracted from enterprise value; 2.64B shares outstanding.

Reasoning: Televisa's core cable/content business is shrinking and carries heavy leverage, so an enterprise-value DCF that nets off the large MXN-denominated debt load is the most accurate way to see whether any equity value remains after creditors, rather than relying on an income statement that is currently distorted by a large net loss.