|
End-of-day quote
Mexican S.E.
23/09/2026
|
5-day change | 1st Jan Change | ||
| 29.25 MXN | -0.10% |
|
-0.20% | +4.24% |
| 23/07 | Fibra Danhos, Q2 2026 Earnings Call, Jul 22, 2026 | |
| 22/07 | Fibra Danhos Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
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 | 47,350 | - | - |
| Change | - | 3.11% | -8.85% | -2.83% | 41.8% | 5.2% | - | - |
| Enterprise Value (EV) 1 | 40,016 | 41,615 | 39,745 | 40,579 | 55,354 | 58,119 | 58,312 | 58,029 |
| Change | - | 4% | -4.49% | 2.1% | 36.41% | 4.99% | 0.33% | -0.49% |
| P/E | 12.8x | 11.3x | 9.85x | 7.84x | 8.92x | 9.37x | 9.63x | 8.85x |
| PBR | 0.59x | 0.61x | 0.55x | 0.52x | 0.7x | 0.7x | 0.69x | 0.69x |
| PEG | - | 0.8x | 3.72x | 0.4x | 0.4x | -13.65x | -3.54x | 1.01x |
| Capitalization / Revenue | 7.29x | 6.5x | 5.28x | 4.69x | 5.94x | 5.8x | 5.37x | 5.13x |
| EV / Revenue | 8.4x | 7.55x | 6.42x | 5.99x | 7.31x | 7.12x | 6.61x | 6.29x |
| EV / EBITDA | 13x | 11.7x | 10.1x | 9.21x | 11x | 10.7x | 9.88x | 9.3x |
| EV / EBIT | 13.1x | 11.7x | 10.1x | 9.21x | 11x | 10.6x | 9.86x | 9.27x |
| EV / FCF | 15.2x | 14.3x | 13.9x | 15.1x | - | 20.2x | 10.8x | 9.51x |
| FCF Yield | 6.6% | 6.99% | 7.18% | 6.63% | - | 4.94% | 9.3% | 10.5% |
| Dividend per Share 2 | 2.001 | 2.4 | 2.1 | 1.8 | 1.8 | 1.81 | 2.285 | 2.671 |
| Rate of return | 8.66% | 10.3% | 10% | 8.97% | 6.41% | 6.19% | 7.81% | 9.13% |
| EPS 2 | 1.806 | 2.074 | 2.129 | 2.558 | 3.144 | 3.122 | 3.038 | 3.305 |
| Distribution rate | 111% | 116% | 98.6% | 70.4% | 57.3% | 58% | 75.2% | 80.8% |
| Net sales 1 | 4,766 | 5,513 | 6,189 | 6,775 | 7,576 | 8,160 | 8,818 | 9,231 |
| EBITDA 1 | 3,081 | 3,566 | 3,947 | 4,405 | 5,024 | 5,451 | 5,903 | 6,241 |
| EBIT 1 | 3,066 | 3,548 | 3,947 | 4,405 | 5,024 | 5,500 | 5,914 | 6,257 |
| Net income 1 | 2,805 | 2,839 | 3,309 | 4,201 | 5,033 | 5,349 | 5,315 | 5,406 |
| Net Debt 1 | 5,258 | 5,777 | 7,079 | 8,838 | 10,344 | 10,769 | 10,962 | 10,679 |
| Reference price 2 | 23.10 | 23.40 | 20.96 | 20.06 | 28.06 | 29.25 | 29.25 | 29.25 |
| Nbr of stocks (in thousands) | 1,504,658 | 1,531,509 | 1,558,494 | 1,582,309 | 1,604,074 | 1,618,796 | - | - |
| Announcement Date | 18/2/22 | 13/4/23 | 14/2/24 | 20/2/25 | 23/2/26 | - | - | - |
1MXN in Million2MXN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.37x | 7.12x | 10.66x | 6.19% | 2.71B | |
| 21.95x | 12.96x | 15.17x | 5.69% | 15.15B | |
| 7.92x | 13.28x | 17.15x | 6.78% | 6.09B | |
| 11.89x | 14.36x | 15.31x | 5.37% | 6.14B | |
| 20.41x | 13.15x | 14.79x | 4.72% | 5.81B | |
| 9.56x | 14.35x | 15.33x | 7.26% | 5.54B | |
| 9.26x | 16.21x | 19.54x | 8.67% | 5.46B | |
| 8.01x | 13.44x | 17.14x | 6.18% | 5.37B | |
| 12.21x | 11.1x | 12.72x | 5.66% | 4.95B | |
| Average | 12.28x | 12.89x | 15.31x | 6.28% | 6.36B | |
| Weighted average by Cap. | 14.06x | 13.22x | 15.55x | 6.18% |
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
