DCF Valuation
Kimberly-Clark de Mexico (KCDMY) DCF Valuation — Is KCDMY undervalued?
The estimated DCF fair value of one Kimberly-Clark de Mexico (KCDMY) share is $16.30. Compared to the current market price of $11.72, the stock is undervalued by 39.1%.
DCF fair value
$16.30
Market price
$11.72
Upside / downside
+39.1%
Prefer the inverse question? See what growth rate the market is pricing into KCDMY →
Kimberly-Clark de Mexico (KCDMY) DCF valuation FAQ
What is the DCF fair value of Kimberly-Clark de Mexico (KCDMY)?
The discounted-cash-flow model estimates the intrinsic fair value of one Kimberly-Clark de Mexico (KCDMY) share at $16.30, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
Is Kimberly-Clark de Mexico (KCDMY) overvalued or undervalued?
Against the current market price of $11.72, the DCF fair value of $16.30 implies KCDMY is undervalued by 39.1%.
How is the KCDMY DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from Kimberly-Clark de Mexico's reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when Kimberly-Clark de Mexico files a new quarterly or annual report.
How this KCDMY valuation is built
The model projects ten years of Kimberly-Clark de Mexico's free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing Kimberly-Clark de Mexico's ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when Kimberly-Clark de Mexico files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-08-07.