Value Sense
KOF
Coca-Cola FEMSA, S.A.B. de C.V. (KOF)
Last Price$86.9(2.5%)
Market Cap$18.7B
WACC
9.4%
Cost of Equity
10.9%
Cost of Debt
1.8%
Debt to Equity
19.5%
Beta
0.8
Stock quality
6/10
Good
KOF
is 190.2% undervalued
learn more -->
50+
undervalued stocks
Start beating the S&P 500

KOF WACC

Recent WACC calculation

as of Mar 03, 2025
Cost of Equity
% share of Total Capital
10.9%
83.7%
Risk-free rate
4.2%
Beta
0.9
Equity Risk Premium
4.6%
Country risk premium
2.8%
Cost of Debt (after-tax)
% share of Total Capital
1.8%
16.3%
Average Cost of Debt
2.5%
Effective Tax Rate
30.8%
WACC
9.4%

WACC dynamics

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

Undervalued stocks right now

Undervalued stocks right now

Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.

3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Low P/E stocks

Low P/E stocks

Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.

3M Return 7.5%
S&P Outperformance -5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks

Undervalued dividend stocks

Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.

3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%

KOF Cost of Equity

Recent Cost of Equity calculation

as of Mar 03, 2025
Risk-free rate
4.2%
Beta
0.9
Equity risk premium
4.6%
Country risk premium
2.8%
Cost of Equity
10.9%

Cost of Equity dynamics

KOF vs Peer Set: Discount Rate Comparison

WACC
Cost of Equity

General

Discount rate

financials

Company name

Revenue growth

EPS growth

Net Income margin

Coca-Cola FEMSA, S.A.B. de C.V. logo
Coca-Cola FEMSA, S.A.B. de C.V.KOF
9.4%
22.6%
16.4%
8.0%
Median Peer Set
7.0%
2.9%
24.3%
14.7%
Celsius Holdings, Inc. logo
Celsius Holdings, Inc.CELH
11.0%
101.7%
N/A
17.2%
National Beverage Corp. logo
National Beverage Corp.FIZZ
7.7%
1.6%
24.3%
14.8%
Primo Water Corporation logo
Primo Water CorporationPRMW
7.6%
(20.0%)
325.7%
3.7%
Monster Beverage Corporation logo
Monster Beverage CorporationMNST
7.5%
13.1%
38.1%
22.8%
Coca-Cola Consolidated, Inc. logo
Coca-Cola Consolidated, Inc.COKE
7.0%
3.7%
80.9%
9.2%
The Coca-Cola Company logo
The Coca-Cola CompanyKO
6.5%
2.9%
(0.4%)
22.6%
Embotelladora Andina S.A. logo
Embotelladora Andina S.A.AKO-B
6.4%
2.3%
(75.2%)
6.5%
PepsiCo, Inc. logo
PepsiCo, Inc.PEP
6.2%
0.4%
5.9%
10.4%
Keurig Dr Pepper Inc. logo
Keurig Dr Pepper Inc.KDP
5.7%
5.4%
54.5%
14.7%

Explore more intrinsic value tools hub for KOF

Peter Lynch Fair Value
Margin of safety
Reverse DCF
Relative Value
DCF value calculator
Ben Graham Fair Value
Intrinsic Value
Peter Lynch charts
Earnings growth model
Earnings Power Value

FAQ

What is Coca-Cola FEMSA, S.A.B. de C.V.'s discount rate as of Mar 03, 2025?

As of Mar 03, 2025, Coca-Cola FEMSA, S.A.B. de C.V.'s discount rate is 9.45%. This rate is determined based on the weighted average cost of capital (WACC) and the cost of equity, factoring in Coca-Cola FEMSA, S.A.B. de C.V.'s capital structure and risk profile.

What is Coca-Cola FEMSA, S.A.B. de C.V.'s weighted average cost of capital (WACC)?

Coca-Cola FEMSA, S.A.B. de C.V.'s WACC as of Mar 03, 2025, is 9.45%. This value is calculated by blending the cost of debt and cost of equity, reflecting the company’s overall cost of financing its operations.

What is Coca-Cola FEMSA, S.A.B. de C.V.'s cost of equity?

Coca-Cola FEMSA, S.A.B. de C.V.'s cost of equity is 10.9%, as of Mar 03, 2025. This is the return that shareholders expect based on the stock's risk level and market conditions, used to calculate the discount rate for valuing future cash flows.