VTMX Intrinsic Valuation and Fundamental Analysis - Vesta Real Estate Corporation SAB de CV - Alpha Spread

Vesta Real Estate Corporation SAB de CV
NYSE:VTMX

Watchlist Manager
Vesta Real Estate Corporation SAB de CV Logo
Vesta Real Estate Corporation SAB de CV
NYSE:VTMX
Watchlist
Price: 28.12 USD 1.48% Market Closed
Market Cap: 2.5B USD
Have any thoughts about
Vesta Real Estate Corporation SAB de CV?
Write Note

Intrinsic Value

The intrinsic value of one VTMX stock under the Base Case scenario is 39.04 USD. Compared to the current market price of 28.12 USD, Vesta Real Estate Corporation SAB de CV is Undervalued by 28%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

VTMX Intrinsic Value
39.04 USD
Undervaluation 28%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Vesta Real Estate Corporation SAB de CV

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for VTMX cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about VTMX?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Vesta Real Estate Corporation SAB de CV

Provide an overview of the primary business activities
of Vesta Real Estate Corporation SAB de CV.

What unique competitive advantages
does Vesta Real Estate Corporation SAB de CV hold over its rivals?

What risks and challenges
does Vesta Real Estate Corporation SAB de CV face in the near future?

Summarize the latest earnings call
of Vesta Real Estate Corporation SAB de CV.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Vesta Real Estate Corporation SAB de CV.

Provide P/S
for Vesta Real Estate Corporation SAB de CV.

Provide P/E
for Vesta Real Estate Corporation SAB de CV.

Provide P/OCF
for Vesta Real Estate Corporation SAB de CV.

Provide P/FCFE
for Vesta Real Estate Corporation SAB de CV.

Provide P/B
for Vesta Real Estate Corporation SAB de CV.

Provide EV/S
for Vesta Real Estate Corporation SAB de CV.

Provide EV/GP
for Vesta Real Estate Corporation SAB de CV.

Provide EV/EBITDA
for Vesta Real Estate Corporation SAB de CV.

Provide EV/EBIT
for Vesta Real Estate Corporation SAB de CV.

Provide EV/OCF
for Vesta Real Estate Corporation SAB de CV.

Provide EV/FCFF
for Vesta Real Estate Corporation SAB de CV.

Provide EV/IC
for Vesta Real Estate Corporation SAB de CV.

Show me price targets
for Vesta Real Estate Corporation SAB de CV made by professional analysts.

What are the Revenue projections
for Vesta Real Estate Corporation SAB de CV?

How accurate were the past Revenue estimates
for Vesta Real Estate Corporation SAB de CV?

What are the Net Income projections
for Vesta Real Estate Corporation SAB de CV?

How accurate were the past Net Income estimates
for Vesta Real Estate Corporation SAB de CV?

What are the EPS projections
for Vesta Real Estate Corporation SAB de CV?

How accurate were the past EPS estimates
for Vesta Real Estate Corporation SAB de CV?

What are the EBIT projections
for Vesta Real Estate Corporation SAB de CV?

How accurate were the past EBIT estimates
for Vesta Real Estate Corporation SAB de CV?

Compare the revenue forecasts
for Vesta Real Estate Corporation SAB de CV with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Vesta Real Estate Corporation SAB de CV and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Vesta Real Estate Corporation SAB de CV against its competitors.

Analyze the profit margins
(gross, operating, and net) of Vesta Real Estate Corporation SAB de CV compared to its peers.

Compare the P/E ratios
of Vesta Real Estate Corporation SAB de CV against its peers.

Discuss the investment returns and shareholder value creation
comparing Vesta Real Estate Corporation SAB de CV with its peers.

Analyze the financial leverage
of Vesta Real Estate Corporation SAB de CV compared to its main competitors.

Show all profitability ratios
for Vesta Real Estate Corporation SAB de CV.

Provide ROE
for Vesta Real Estate Corporation SAB de CV.

Provide ROA
for Vesta Real Estate Corporation SAB de CV.

Provide ROIC
for Vesta Real Estate Corporation SAB de CV.

Provide ROCE
for Vesta Real Estate Corporation SAB de CV.

Provide Gross Margin
for Vesta Real Estate Corporation SAB de CV.

Provide Operating Margin
for Vesta Real Estate Corporation SAB de CV.

Provide Net Margin
for Vesta Real Estate Corporation SAB de CV.

Provide FCF Margin
for Vesta Real Estate Corporation SAB de CV.

Show all solvency ratios
for Vesta Real Estate Corporation SAB de CV.

Provide D/E Ratio
for Vesta Real Estate Corporation SAB de CV.

Provide D/A Ratio
for Vesta Real Estate Corporation SAB de CV.

Provide Interest Coverage Ratio
for Vesta Real Estate Corporation SAB de CV.

Provide Altman Z-Score Ratio
for Vesta Real Estate Corporation SAB de CV.

Provide Quick Ratio
for Vesta Real Estate Corporation SAB de CV.

Provide Current Ratio
for Vesta Real Estate Corporation SAB de CV.

Provide Cash Ratio
for Vesta Real Estate Corporation SAB de CV.

What is the historical Revenue growth
over the last 5 years for Vesta Real Estate Corporation SAB de CV?

What is the historical Net Income growth
over the last 5 years for Vesta Real Estate Corporation SAB de CV?

What is the current Free Cash Flow
of Vesta Real Estate Corporation SAB de CV?

Discuss the annual earnings per share (EPS)
trend over the past five years for Vesta Real Estate Corporation SAB de CV.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Vesta Real Estate Corporation SAB de CV

Current Assets 451.1m
Cash & Short-Term Investments 376.9m
Receivables 47.7m
Other Current Assets 26.5m
Non-Current Assets 3.5B
Long-Term Investments 3.5B
PP&E 2.9m
Other Non-Current Assets 9.6m
Current Liabilities 104.6m
Accrued Liabilities 30m
Other Current Liabilities 74.6m
Non-Current Liabilities 1.2B
Long-Term Debt 844m
Other Non-Current Liabilities 376.1m
Efficiency

Earnings Waterfall
Vesta Real Estate Corporation SAB de CV

Revenue
235.9m USD
Cost of Revenue
-21.4m USD
Gross Profit
214.5m USD
Operating Expenses
-31.4m USD
Operating Income
183.2m USD
Other Expenses
241m USD
Net Income
424.2m USD

Free Cash Flow Analysis
Vesta Real Estate Corporation SAB de CV

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Vesta reported robust financial results for Q2 2024, with a 22.4% increase in total revenues, reaching $63 million. Leasing activity hit 2.8 million square feet, driven by e-commerce and logistics demand. The construction pipeline expanded to 4.7 million square feet, with 38.6% already leased. Adjusted NOI rose by 19.6% to $57.8 million, but the margin decreased to 94.7% due to higher property costs. Mexico's GDP is projected to grow by 2.2% in 2024. Vesta's cash position remains strong at $377 million, with no change in total debt of $940 million.

What is Earnings Call?
Fundamental Scores

VTMX Profitability Score
Profitability Due Diligence

Vesta Real Estate Corporation SAB de CV's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Operating Income
Positive Net Income
Positive Revenue Growth Forecast
56/100
Profitability
Score

Vesta Real Estate Corporation SAB de CV's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

VTMX Solvency Score
Solvency Due Diligence

Vesta Real Estate Corporation SAB de CV's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Low D/E
Long-Term Solvency
Positive Net Debt
55/100
Solvency
Score

Vesta Real Estate Corporation SAB de CV's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VTMX Price Targets Summary
Vesta Real Estate Corporation SAB de CV

Wall Street analysts forecast VTMX stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for VTMX is 30.58 USD with a low forecast of 29.92 USD and a high forecast of 31.93 USD.

Lowest
Price Target
29.92 USD
6% Upside
Average
Price Target
30.58 USD
9% Upside
Highest
Price Target
31.93 USD
14% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for VTMX?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for VTMX is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about VTMX dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

VTMX Price
Vesta Real Estate Corporation SAB de CV

1M 1M
-5%
6M 6M
-25%
1Y 1Y
-22%
3Y 3Y
-9%
5Y 5Y
-9%
10Y 10Y
-9%
Annual Price Range
28.12
52w Low
25.55
52w High
41.13
Price Metrics
Average Annual Return
N/A
Standard Deviation of Annual Returns
N/A
Max Drawdown -38%
Shares Statistics
Market Capitalization 2.5B USD
Shares Outstanding 87 419 800
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Vesta Real Estate Corporation SAB de CV Logo
Vesta Real Estate Corporation SAB de CV

Country

Mexico

Industry

Real Estate

Market Cap

2.5B USD

Dividend Yield

0.64%

Description

Corporación Inmobiliaria Vesta SAB de CV engages in the development of real estate properties. The company is headquartered in Mexico City, Mexico, D.F. and currently employs 91 full-time employees. The company went IPO on 2012-07-20. The Company’s scope of activities includes development, sale, purchase, rental, and administration of industrial buildings as well as distribution centers in Mexico. In addition, the Company provides solutions for light manufacturing, distribution, and e-commerce operation. Vesta’s activities are present in multiple states of Mexico with over 200 functioning industrial buildings. The real estate operations performed by the Firm support industries such as automotive, food and beverages, logistics as well as plastics. The firm has a number of subsidiaries in Mexico, such as CIV Infraestructura S de RL de CV, Proyectos Aeroespaciales S de RL de CV, QVC II S de RL de CV, as well as Vesta Baja California S de RL de CV, among others.

Contact

MEXICO, D.F.
Mexico City
Paseo de los Tamarindos No. 90, Torre II, Piso 28, Col. Bosques de las Lomas
www.vesta.com.mx

IPO

2012-07-20

Employees

91

Officers

See Also

Discover More
What is the Intrinsic Value of one VTMX stock?

The intrinsic value of one VTMX stock under the Base Case scenario is 39.04 USD.

Is VTMX stock undervalued or overvalued?

Compared to the current market price of 28.12 USD, Vesta Real Estate Corporation SAB de CV is Undervalued by 28%.

Back to Top