|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 29.41 MXN | -0.57% |
|
+5.07% | +4.81% |
| 07-22 | Fibra Danhos, Q2 2026 Earnings Call, Jul 22, 2026 | |
| 07-22 | 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 | 47,609 | - | - |
| Change | - | 3.11% | -8.85% | -2.83% | 41.8% | 5.77% | - | - |
| Enterprise Value (EV) 1 | 40,016 | 41,615 | 39,745 | 40,579 | 55,354 | 58,723 | 58,653 | 58,420 |
| Change | - | 4% | -4.49% | 2.1% | 36.41% | 6.09% | -0.12% | -0.4% |
| P/E | 12.8x | 11.3x | 9.85x | 7.84x | 8.92x | 9.02x | 9.58x | 8.94x |
| PBR | 0.59x | 0.61x | 0.55x | 0.52x | 0.7x | 0.69x | 0.69x | 0.69x |
| PEG | - | 0.8x | 3.72x | 0.4x | 0.4x | 2.44x | -1.64x | 1.25x |
| Capitalization / Revenue | 7.29x | 6.5x | 5.28x | 4.69x | 5.94x | 5.73x | 5.43x | 5.17x |
| EV / Revenue | 8.4x | 7.55x | 6.42x | 5.99x | 7.31x | 7.07x | 6.69x | 6.35x |
| EV / EBITDA | 13x | 11.7x | 10.1x | 9.21x | 11x | 10.6x | 9.99x | 9.38x |
| EV / EBIT | 13.1x | 11.7x | 10.1x | 9.21x | 11x | 10.6x | 9.99x | 9.38x |
| EV / FCF | 15.2x | 14.3x | 13.9x | 15.1x | - | 20.5x | 10.8x | 9.57x |
| FCF Yield | 6.6% | 6.99% | 7.18% | 6.63% | - | 4.89% | 9.25% | 10.4% |
| Dividend per Share 2 | 2.001 | 2.4 | 2.1 | 1.8 | 1.8 | 1.812 | 2.263 | 2.645 |
| Rate of return | 8.66% | 10.3% | 10% | 8.97% | 6.41% | 6.16% | 7.69% | 8.99% |
| EPS 2 | 1.806 | 2.074 | 2.129 | 2.558 | 3.144 | 3.26 | 3.07 | 3.29 |
| Distribution rate | 111% | 116% | 98.6% | 70.4% | 57.3% | 55.6% | 73.7% | 80.4% |
| Net sales 1 | 4,766 | 5,513 | 6,189 | 6,775 | 7,576 | 8,303 | 8,772 | 9,203 |
| EBITDA 1 | 3,081 | 3,566 | 3,947 | 4,405 | 5,024 | 5,540 | 5,873 | 6,226 |
| EBIT 1 | 3,066 | 3,548 | 3,947 | 4,405 | 5,024 | 5,540 | 5,873 | 6,226 |
| Net income 1 | 2,805 | 2,839 | 3,309 | 4,201 | 5,033 | 5,838 | 5,453 | 5,309 |
| Net Debt 1 | 5,258 | 5,777 | 7,079 | 8,838 | 10,344 | 11,115 | 11,044 | 10,811 |
| Reference price 2 | 23.10 | 23.40 | 20.96 | 20.06 | 28.06 | 29.41 | 29.41 | 29.41 |
| 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 | 18/02/22 | 13/04/23 | 14/02/24 | 20/02/25 | 23/02/26 | - | - | - |
1MXN in Million2MXN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.02x | 7.07x | 10.6x | 6.16% | 2.73B | |
| 25.74x | 13.8x | 16.2x | 4.94% | 16.84B | |
| 9.07x | 14.24x | 18.42x | 5.95% | 6.97B | |
| 24.05x | 15.26x | 16.55x | 3.95% | 6.94B | |
| 15.02x | 15.17x | 16.27x | 4.82% | 6.83B | |
| 9.41x | 17.12x | 20.67x | 7.44% | 6.37B | |
| 10.82x | 15.14x | 16.25x | 6.55% | 6.19B | |
| 8.91x | 14.19x | 18.32x | 5.57% | 6.04B | |
| 21.13x | 10.64x | 13.38x | 5.74% | 4.92B | |
| Average | 14.80x | 13.63x | 16.30x | 5.68% | 7.09B | |
| Weighted average by Cap. | 16.85x | 14.12x | 16.68x | 5.51% |
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
