EN DE

Grupe, S.A. (CIDMEGA) Fair Value & Analysis

Consumer Cyclical · MX · Market cap 1.3B MXN

GS Grupe, S.A. CIDMEGA · MX
Price19.49 MXN
Fair Value20.78 MXN
Upside+6.6%
Quality61/100
Watch Grupe, S.A. for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -0.4% net margin
Low debt · generates free cash flow
Mixed vs. peers (6/11)
Narrow moat 36/100
Evidence: Medium Range 15.59 MXN – 25.98 MXN Share as image

Fair value as of: Jul 12, 2026

From 23 valuation models · updated 29 days ago

Fair value updated Jul 12, 2026, revised from 27.54 MXN to 20.78 MXN (−24.5%) since Jun 24, 2026. Share price −0.1% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from 15.59 MXN (bear) to 25.98 MXN (bull), base 20.78 MXN. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 61/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

38.80 MXN 19.25 MXN Fair Value 20.78 MXN Apr 2021 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range 19.25 MXN – 38.80 MXN · fair‑value band 15.59 MXN – 25.98 MXN · the 19.49 MXN price screens below the 20.78 MXN fair value. Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Grupe, S.A. (CIDMEGA) currently trades at 19.49 MXN, while our model-based Fair Value estimate is 20.78 MXN, implying the stock looks roughly 6.6% fairly valued today. The Quality Score stands at 61/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, Grupe, S.A. generated revenue of 3.1B MXN at a net margin of -0.4%. Revenue declined 9.3% year over year. It earns a return on equity of -0.2%. Net debt stands at 2.0B MXN. Fundamentals as of Jul 12, 2026

Our scenario range runs from 15.59 MXN (bear case) to 25.98 MXN (bull case); at 19.49 MXN, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 36% below its 52-week high and 1% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 11% fair-value upside, at 7%, CIDMEGA screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF 79.09 MXN 130.16 MXN 198.49 MXN 80
Rev-Margin DCF 37.99 MXN 67.24 MXN 102.72 MXN 74
ROIC Compounder 13.97 MXN 19.65 MXN 24.39 MXN 72
All 23 models by family
DCF Models
FCF DCF 79.14 MXN 133.85 MXN 210.10 MXN 38
5Y Revenue Exit 37.99 MXN 65.95 MXN 100.39 MXN 39
5Y EBITDA Exit 63.60 MXN 115.32 MXN 175.96 MXN 41
5Y P/E Exit 22.53 MXN 36.14 MXN 49.45 MXN 38
10Y Revenue Exit 52.41 MXN 81.28 MXN 118.69 MXN 36
10Y EBITDA Exit 68.61 MXN 113.12 MXN 172.89 MXN 37
10Y P/E Exit 44.38 MXN 62.06 MXN 82.17 MXN 35
Earnings-Based
Graham-Dodd 6.42 MXN 23.09 MXN 31.12 MXN 54
Lynch FV 5.45 MXN 7.79 MXN 10.13 MXN 50
PEG = 1.0 5.45 MXN 7.79 MXN 10.13 MXN 46
EPV 13.97 MXN 19.65 MXN 24.39 MXN 59
Multiples
P/E Multiple 15.59 MXN 20.78 MXN 25.98 MXN 63
P/S Multiple 12.04 MXN 16.06 MXN 20.07 MXN 58
P/B Multiple 12.04 MXN 16.06 MXN 20.07 MXN 55
EV/EBIT 57.98 MXN 86.54 MXN 115.11 MXN 53
EV/EBITDA 63.44 MXN 93.83 MXN 124.21 MXN 54
EV/Revenue 13.38 MXN 31.00 MXN 48.61 MXN 43
Asset-Based
NCAV (Graham) 44.08 MXN 59.07 MXN 88.16 MXN 50
Growth DCF
Growth DCF 79.09 MXN 130.16 MXN 198.49 MXN 80
Rev-Margin DCF 37.99 MXN 67.24 MXN 102.72 MXN 74
Economic Profit
Residual Income 56.66 MXN 51.36 MXN 34.49 MXN 61
ROIC Compounder 13.97 MXN 19.65 MXN 24.39 MXN 72
Growth Earnings
Growth-Adj P/E 10.71 MXN 15.29 MXN 19.88 MXN 68

Widest divergence: DCF Models (81.28 MXN) versus Earnings-Based (7.79 MXN). Highest evidence: Growth DCF (80).

Notify me when CIDMEGA reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 3.1B MXN
Revenue growth (YoY) -9.3%
Net margin -0.4%
Return on equity -0.2%
Free cash flow 717M MXN FY2025
Operating margin 17.3%
More key figures
EPS (TTM) -0.2100 MXN
EPS growth (YoY) -26.0%
Net debt 2.0B MXN FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 59 · Market factors (momentum, volatility) 36

Profitability 20
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 92
Earnings quality: real cash, not paper profit
Fin. Strength 39
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 98
Calm price path (market factor)
Momentum 16
Price trend over the last 3–12 months (market factor)
52W Momentum 1
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Grupe, S.A.B. de C.V., together with its subsidiaries, operates in the tourism sector in Mexico. It operates through Hotel Operation; Timeshare; Real Estate; and Clubhouse and Others segments. The company operates hotels, resorts, and country clubs; operates and sells timeshares; and designs, constructs, and operates marinas, and tennis and golf clubs.

Full company description

Grupe, S.A.B. de C.V., together with its subsidiaries, operates in the tourism sector in Mexico. It operates through Hotel Operation; Timeshare; Real Estate; and Clubhouse and Others segments. The company operates hotels, resorts, and country clubs; operates and sells timeshares; and designs, constructs, and operates marinas, and tennis and golf clubs. It also manages, develops, constructs, and sells real estate properties. In addition, the company provides wedding services, airport transportation, and tours; and operates as a travel agent. Grupe, S.A.B. de C.V. was founded in 1971 and is based in Mazatlán, Mexico.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Grupe, S.A. reported revenue of 3.2B MXN in FY2025 versus 2.5B MXN in FY2021, a compound +6.1%/yr. Reported net income was 61.8M MXN in FY2025, compounding −29.8%/yr from FY2021.

Growth Quality 84/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
3.2B MXN
Latest YoY
−0.4%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−1.8%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+18.2%
Avg. growth/yr (25Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.8%
Revenue +6.1%/yr
FY21 2.5B MXN
FY22 3.4B MXN
FY23 3.3B MXN
FY24 3.2B MXN
FY25 3.2B MXN
Net income −29.8%/yr
FY21 254M MXN
FY22 265M MXN
FY23 112M MXN
FY24 311M MXN
FY25 61.8M MXN

Watch CIDMEGA: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Grupe, S.A. Fair Value". https://www.fairvalue-calculator.com/stock/CIDMEGA

Peer Group

Resorts & Casinos · 76 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 61 · Above median
Fair Value upside +7% · Above median
Return on assets 2% · Below median
Net margin (TTM) -0% · Below median
Operating margin (TTM) 17% · Above median
Revenue growth -9% · Bottom 25%
Debt / equity 0.35× · Higher than median

Valuation Multiples vs Resorts & Casinos median · lower = cheaper

P/S (TTM) 0.02× · Cheaper than 75% of peers
P/FCF 0.1× · Cheaper than 75% of peers
EV/EBITDA 3.6× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 42 · sector 18
FUTURE 0 · sector 33
PAST 0 · sector 19
HEALTH 82 · sector 84
DIVIDEND 0 · sector 52

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Gambling

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Resorts & Casinos stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Las Vegas Sands Corp LVS $44.79 $52.27 +17%
Galaxy Entertainment Group 0027 HK$34.20 HK$41.44 +21%
Sands China Ltd 1928 HK$13.08 HK$2.05 -84%
MGM Resorts International, through its subsidiaries, MGM $46.13 $13.70 -70%
Wynn Resorts, Limited WYNN $97.05 $69.39 -29%
Red Rock Resorts, Inc RRR $64.75 $17.09 -74%
Boyd Gaming Corporation BYD $87.64 $151.24 +73%
Caesars Entertainment, Inc CZR $29.91 $80.92 +171%
Genting Singapore Limited G13 0.6200 SGD 0.6900 SGD +11%
Vail Resorts, Inc MTN $150.14 $125.02 -17%

Compare Grupe, S.A. with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Grupe, S.A. (CIDMEGA) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of 20.78 MXN versus a price of 19.49 MXN, about +7% (fairly valued).
What is the fair value of CIDMEGA?
Our model-based fair value for Grupe, S.A. is 20.78 MXN (as of Jul 12, 2026), built from audited fundamentals. The current price is 19.49 MXN.
What is the quality score of CIDMEGA?
Grupe, S.A. has a Quality Score of 61/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Grupe, S.A. (CIDMEGA)?
Grupe, S.A. reported trailing-twelve-month revenue of about 3.1B MXN (latest available figure, as of Jul 12, 2026).
What is the net profit margin of CIDMEGA?
The net profit margin of Grupe, S.A. is about -0.4%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Grupe, S.A. and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.