EN DE

Becle, S.A. (CUERVO) Fair Value & Analysis

Consumer Defensive · MX · Market cap 52.3B MXN

BS Becle, S.A. CUERVO · MX
Price14.55 MXN
Fair Value38.05 MXN
Upside+161.5%
Quality69/100
Watch Becle, S.A. for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 19.3% net margin
Low debt · generates free cash flow
Ranks above peers (11/15)
Moderate moat 57/100
Evidence: High Range 22.60 MXN – 51.16 MXN Share as image

Fair value as of: Jul 14, 2026

From 26 valuation models · updated 26 days ago

Share price +2.1% over the past month.

A solid business, screening 162% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (22.60 MXN). The market is more pessimistic than our downside scenario.
  • Solid quality (69/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (22.60 MXN to 51.16 MXN) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

48.86 MXN 13.21 MXN Fair Value 38.05 MXN Apr 2021 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

60‑month range 13.21 MXN – 48.86 MXN · fair‑value band 22.60 MXN – 51.16 MXN · the 14.55 MXN price screens below the 38.05 MXN fair value. Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

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

Analysis

Becle, S.A. (CUERVO) currently trades at 14.55 MXN, while our model-based Fair Value estimate is 38.05 MXN, implying the stock looks roughly 161.5% undervalued today. The Quality Score stands at 69/100 (solid quality), in the Consumer Defensive 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: high), always confirm before acting.

Over the trailing twelve months, Becle, S.A. generated revenue of 40.9B MXN at a net margin of 19.3%. Revenue declined 23.1% year over year. It earns a return on equity of 11.4%. Net debt stands at 8.1B MXN. Fundamentals as of Jul 14, 2026

Our scenario range runs from 22.60 MXN (bear case) to 51.16 MXN (bull case); at 14.55 MXN, the current price sits below 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. Analysts expect earnings well below the last reported figure (earnings in transition, for example expiring patents or contracts); a fair value that looks fair on trailing earnings may then be too optimistic. The share trades about 40% below its 52-week high and 12% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 6% fair-value upside, at 162%, CUERVO screens cheaper 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 BearBaseBull Evidence
Highest evidence
Growth DCF 18.75 MXN 29.36 MXN 44.75 MXN 80
Residual Income 18.23 MXN 22.04 MXN 49.18 MXN 76
Rev-Margin DCF 12.80 MXN 20.90 MXN 30.40 MXN 74
All 26 models by family
DCF Models
FCF DCF 18.45 MXN 30.57 MXN 49.37 MXN 38
Owner Earnings 24.35 MXN 39.92 MXN 64.07 MXN 31
5Y Revenue Exit 12.80 MXN 20.77 MXN 30.83 MXN 39
5Y EBITDA Exit 22.40 MXN 38.95 MXN 58.42 MXN 41
5Y P/E Exit 27.10 MXN 47.84 MXN 69.90 MXN 38
10Y Revenue Exit 14.25 MXN 22.06 MXN 32.44 MXN 36
10Y EBITDA Exit 20.79 MXN 34.77 MXN 53.74 MXN 37
10Y P/E Exit 23.80 MXN 40.98 MXN 62.59 MXN 35
Earnings-Based
Graham-Dodd 16.37 MXN 53.96 MXN 72.16 MXN 54
Lynch FV 12.15 MXN 17.36 MXN 22.57 MXN 50
PEG = 1.0 12.15 MXN 17.36 MXN 22.57 MXN 46
EPV 17.16 MXN 20.39 MXN 23.22 MXN 59
Dividend Discount
Gordon GGM 3.65 MXN 7.58 MXN 12.03 MXN 70
DDM Multi-Stage 3.65 MXN 6.19 MXN 7.96 MXN 61
Multiples
P/E Multiple 37.92 MXN 50.56 MXN 63.20 MXN 63
P/S Multiple 14.40 MXN 19.20 MXN 24.00 MXN 58
P/B Multiple 30.70 MXN 40.93 MXN 51.16 MXN 55
EV/EBIT 32.07 MXN 43.51 MXN 54.94 MXN 53
EV/EBITDA 27.66 MXN 37.63 MXN 47.59 MXN 54
EV/Revenue 10.36 MXN 15.76 MXN 21.16 MXN 43
Asset-Based
NCAV (Graham) 9.78 MXN 13.10 MXN 19.55 MXN 50
Growth DCF
Growth DCF 18.75 MXN 29.36 MXN 44.75 MXN 80
Rev-Margin DCF 12.80 MXN 20.90 MXN 30.40 MXN 74
Economic Profit
Residual Income 18.23 MXN 22.04 MXN 49.18 MXN 76
ROIC Compounder 17.16 MXN 20.97 MXN 27.33 MXN 72
Growth Earnings
Growth-Adj P/E 31.99 MXN 45.70 MXN 59.41 MXN 68

Widest divergence: Growth Earnings (45.70 MXN) versus Dividend Discount (6.19 MXN). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 40.9B MXN
Revenue growth (YoY) -23.1%
Net margin 19.3%
Return on equity 11.4%
Free cash flow 6.4B MXN FY2025
P/E ratio 6.6
More key figures
Operating margin 9.2%
EPS (TTM) 2.20 MXN
EPS growth (YoY) -66.2%
Net debt 8.1B MXN FY2025

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 69/100

Of which business quality 66 · Market factors (momentum, volatility) 31

Profitability 51
Margins and returns on capital today
Quality Growth 66
Are margins and returns improving?
Cashflow 60
Earnings quality: real cash, not paper profit
Fin. Strength 68
Balance sheet, leverage, solvency risk
Investment 81
Disciplined investing over empire-building
Low Volatility 80
Calm price path (market factor)
Momentum 13
Price trend over the last 3–12 months (market factor)
52W Momentum 7
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

Becle, S.A.B. de C.V. manufactures and distributes spirits and other distilled beverages in Mexico, the United States, Canada, and internationally.

Full company description

Becle, S.A.B. de C.V. manufactures and distributes spirits and other distilled beverages in Mexico, the United States, Canada, and internationally. The company offers tequila under the 1800, Jose Cuervo Especial, Jose Cuervo Tradicional, Reserva de la Familia, Gran Centenario, and Maestro Dobel brand names; whiskey, including North American whiskey under the Stranahan's, Tincup, and Pendleton brands, as well as Irish whiskey under the Bushmills, Proper No. Twelve, and The Sexton brands; rum under the Kraken and MATUSALEM brand; and vodka under the Three Olives and Hangar 1 brand names, as well as tequila liquor under the Agavero brand. It also provides ready-to-drink cocktails under the Jose Cuervo Paloma, Kraken Rum and Cola, Margarita, and 1800 Margarita brands; non-alcoholic beverages under the B:oost, Margarita Mix, and SANGRITA VIUDA DE SANCHEZ brand names; Mezcal under the Creyente and 400 Conejos brand names; and gin under the Boodles brand names. Becle, S.A.B. de C.V. was founded in 1758 and is headquartered in Mexico City, Mexico.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Becle, S.A. reported revenue of 43.1B MXN in FY2025 versus 39.4B MXN in FY2021, a compound +2.2%/yr. Reported net income was 8.6B MXN in FY2025, compounding +14.6%/yr from FY2021.

Growth Quality 66/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
43.1B MXN
Latest YoY
−2.0%
Avg. growth/yr (3Y)
−2.0%
Avg. growth/yr (5Y)
+4.2%
Avg. growth/yr (12Y)
+11.0%
Revenue +2.2%/yr
FY21 39.4B MXN
FY22 45.7B MXN
FY23 44.4B MXN
FY24 44.0B MXN
FY25 43.1B MXN
Net income +14.6%/yr
FY21 5.0B MXN
FY22 5.9B MXN
FY23 4.7B MXN
FY24 4.0B MXN
FY25 8.6B MXN

Watch CUERVO: 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). "Becle, S.A. Fair Value". https://www.fairvalue-calculator.com/stock/CUERVO

Peer Group

Beverages - Wineries & Distilleries · 96 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 69 · Top 25%
Fair Value upside +162% · Top 25%
Return on equity (TTM) 11% · Top 25%
Return on assets 5% · Above median
Net margin (TTM) 19% · Top 25%
Operating margin (TTM) 9% · Above median
Revenue growth -23% · Bottom 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.27× · Higher than median

Valuation Multiples vs Beverages - Wineries & Distilleries median · lower = cheaper

P/E (TTM) 6.6× · Cheaper than 75% of peers
P/B 0.74× · Cheaper than median
P/S (TTM) 1.28× · Cheaper than median
P/FCF 0.5× · Cheaper than 75% of peers
EV/EBITDA 6.3× · Cheaper than 75% of peers
PEG 1.85× · Pricier than median

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 100 · sector 20
FUTURE 0 · sector 0
PAST 45 · sector 17
HEALTH 87 · sector 95
DIVIDEND 0 · sector 61

Values & ESG

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

Alcohol

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

Similar stocks

10 more Beverages - Wineries & Distilleries stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
Kweichow Moutai Co 600519 ¥1,251 ¥1,238 -1%
Diageo plc DEON 1,487 MXN 1,239 MXN -17%
Wuliangye Yibin Co 000858 ¥73.69 ¥48.44 -34%
Shanxi Xinghuacun Fen Wine Factory Co 600809 ¥110.50 ¥185.80 +68%
Pernod Ricard SA RI €65.24 €76.68 +18%
Luzhou Laojiao Co 000568 ¥83.12 ¥149.17 +79%
Brown-Forman Corporation BFA $26.60 $28.15 +6%
United Spirits Limited UNITDSPR ₹1,376 ₹440.56 -68%
Thai Beverage Public Company Y92 0.4450 SGD 0.6900 SGD +55%
Jiangsu Yanghe Distillery Co 002304 ¥38.08 ¥27.82 -27%

Compare Becle, S.A. with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 Becle, S.A. (CUERVO) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of 38.05 MXN versus a price of 14.55 MXN, about +162% (undervalued).
What is the fair value of CUERVO?
Our model-based fair value for Becle, S.A. is 38.05 MXN (as of Jul 14, 2026), built from audited fundamentals. The current price is 14.55 MXN.
What is the quality score of CUERVO?
Becle, S.A. has a Quality Score of 69/100. 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 Becle, S.A. (CUERVO)?
Becle, S.A. reported trailing-twelve-month revenue of about 40.9B MXN (latest available figure, as of Jul 14, 2026).
What is the net profit margin of CUERVO?
The net profit margin of Becle, S.A. is about 19.3%, meaning it keeps roughly 19.3% of revenue as net income. 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 Becle, 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.