|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27.25 MXN | +0.37% |
|
+0.85% | -2.89% |
| 06-11 | Mexico antitrust body fines firms including Liverpool, Chedraui over rent collusion | RE |
| 04-24 | Fibra Danhos, Q1 2026 Earnings Call, Apr 24, 2026 |
Company Valuation: Fibra Danhos
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 34,758 | 35,837 | 32,666 | 31,741 | 45,010 | 43,978 | - | - |
| Change | - | 3.11% | -8.85% | -2.83% | 41.8% | -2.29% | - | - |
| Enterprise Value (EV) 1 | 40,016 | 41,615 | 39,745 | 40,579 | 55,354 | 54,212 | 55,190 | 55,055 |
| Change | - | 4% | -4.49% | 2.1% | 36.41% | -2.06% | 1.8% | -0.24% |
| P/E Ratio | 12.8x | 11.3x | 9.85x | 7.84x | - | 9.3x | 9.04x | 8.42x |
| PBR | 0.59x | 0.61x | 0.55x | 0.52x | 0.7x | 0.65x | 0.64x | 0.64x |
| PEG | - | 0.8x | 3.72x | 0.4x | - | - | 3.12x | 1.15x |
| Capitalization / Revenue | 7.29x | 6.5x | 5.28x | 4.69x | 5.94x | 5.48x | 5.03x | 4.87x |
| EV / Revenue | 8.4x | 7.55x | 6.42x | 5.99x | 7.31x | 6.76x | 6.31x | 6.1x |
| EV / EBITDA | 13x | 11.7x | 10.1x | 9.21x | 11x | 10.1x | 9.42x | 9.04x |
| EV / EBIT | 13.1x | 11.7x | 10.1x | 9.21x | 11x | 10.1x | 9.58x | 9.04x |
| EV / FCF | 15.2x | 14.3x | 13.9x | 15.1x | - | 18.9x | 10.2x | 9.02x |
| FCF Yield | 6.6% | 6.99% | 7.18% | 6.63% | - | 5.3% | 9.83% | 11.1% |
| Dividend per Share 2 | 2.001 | 2.4 | 2.1 | 1.8 | 1.8 | 1.8 | 2.226 | 2.638 |
| Rate of return | 8.66% | 10.3% | 10% | 8.97% | 6.41% | 6.61% | 8.17% | 9.68% |
| EPS 2 | 1.806 | 2.074 | 2.129 | 2.558 | - | 2.93 | 3.015 | 3.235 |
| Distribution rate | 111% | 116% | 98.6% | 70.4% | - | 61.4% | 73.8% | 81.5% |
| Net sales 1 | 4,766 | 5,513 | 6,189 | 6,775 | 7,576 | 8,021 | 8,742 | 9,029 |
| EBITDA 1 | 3,081 | 3,566 | 3,947 | 4,405 | 5,024 | 5,355 | 5,858 | 6,093 |
| EBIT 1 | 3,066 | 3,548 | 3,947 | 4,405 | 5,024 | 5,364 | 5,761 | 6,093 |
| Net income 1 | 2,805 | 2,839 | 3,309 | 4,201 | 5,033 | 5,070 | 5,299 | 5,180 |
| Net Debt 1 | 5,258 | 5,777 | 7,079 | 8,838 | 10,344 | 10,234 | 11,212 | 11,077 |
| Reference price 2 | 23.10 | 23.40 | 20.96 | 20.06 | 28.06 | 27.25 | 27.25 | 27.25 |
| Nbr of stocks (in thousands) | 1,504,658 | 1,531,509 | 1,558,494 | 1,582,309 | 1,604,074 | 1,613,875 | - | - |
| Announcement Date | 2/18/22 A | 4/13/23 A | 2/14/24 A | 2/20/25 A | 2/23/26 A | - | - | - |
1MXN in Million2MXN
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.39x | 6.74x | 10.09x | 6.63% | 2.52B | |
| 26.03x | 13.65x | 16.14x | 4.94% | 16.83B | |
| 14.94x | 15.43x | 16.11x | 4.87% | 6.79B | |
| 23.26x | 14.16x | 15.67x | 4.2% | 6.56B | |
| 8.43x | 13.48x | 17.49x | 6.56% | 6.37B | |
| 9.94x | 17.24x | 20.7x | 7.75% | 6.23B | |
| 9.64x | 14.11x | 15.17x | 7.09% | 5.64B | |
| 7.56x | 13.62x | 17.4x | 5.99% | 5.6B | |
| 11.81x | 11.36x | 12.94x | 5.51% | 4.82B | |
| Average | 13.45x | 13.31x | 15.75x | 5.95% | 6.82B | |
| Weighted average by Cap. | 16.06x | 13.82x | 16.21x | 5.71% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DANHOS 13 Stock
- Valuation Fibra Danhos
Select your edition
All financial news and data tailored to specific country editions
