Company Valuation: Fibra Storage

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 4,615 4,737 6,476 6,778 - -
Change - 2.65% 36.72% 4.66% - -
Enterprise Value (EV) 1 5,468 5,648 7,818 8,231 8,345 8,987
Change - 3.29% 38.41% 5.29% 1.38% 7.69%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 8.65x 6.8x 8.34x 6.76x 6.01x 6.09x
EV / Revenue 10.3x 8.11x 10.1x 8.21x 7.4x 8.07x
EV / EBITDA 19.8x - 17.2x 15.3x 14.2x 13.7x
EV / EBIT 7.96x 7.69x 17.6x 10.5x 9.86x 10.2x
EV / FCF - - - - 40,510,809x 13,294,714x
FCF Yield - - - - 0% 0%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - - - - - -
Distribution rate - - - - - -
Net sales 1 533.2 696.3 776.2 1,002 1,128 1,113
EBITDA 1 275.6 - 453.8 539 588 656
EBIT 1 687.4 734.1 444.2 780.5 846 881
Net income - - - - - -
Net Debt 1 853.6 911.4 1,341 1,453 1,567 2,209
Reference price 2 17.45 18.25 25.00 26.00 26.00 26.00
Nbr of stocks (in thousands) 264,462 259,563 259,057 260,701 - -
Announcement Date 28/2/24 25/2/25 27/2/26 - - -
1MXN in Million2MXN
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 8.21x15.27x - 396M
5.76x16.39x20.51x5.56% 7.43B
10.94x12.37x15.46x2.42% 3.09B
13.88x7.39x17.99x4.43% 2.1B
10.17x - - - 1.55B
8.64x3.29x8.55x4.35% 1.12B
13.78x15.73x18.27x1.17% 991M
8.42x11.85x23.36x-.--% 740M
12.27x16.21x18.44x4.39% 646M
Average 10.48x 11.43x 17.23x 3.19% 2.01B
Weighted average by Cap. 9.00x 13.16x 18.22x 4.15%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!