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 6,257 - -
Change - 2.65% 36.72% -3.38% - -
Enterprise Value (EV) 1 5,468 5,648 7,818 7,703 7,817 8,439
Change - 3.29% 38.41% -1.47% 1.49% 7.96%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 8.65x 6.8x 8.34x 6.25x 5.56x 5.64x
EV / Revenue 10.3x 8.11x 10.1x 7.69x 6.94x 7.6x
EV / EBITDA 19.8x - 17.2x 14.4x 13.2x 12.9x
EV / EBIT 7.96x 7.69x 17.6x 10.2x 9.26x 9.6x
EV / FCF - - - - 25,463,476x 12,465,712x
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 1,126 1,110
EBITDA 1 275.6 - 453.8 535 592 655
EBIT 1 687.4 734.1 444.2 752.5 844.5 879
Net income - - - - - -
Net Debt 1 853.6 911.4 1,341 1,446 1,560 2,182
Reference price 2 17.45 18.25 25.00 24.00 24.00 24.00
Nbr of stocks (in thousands) 264,462 259,563 259,057 260,720 - -
Announcement Date 28/02/24 25/02/25 27/02/26 - - -
1MXN in Million2MXN
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 7.69x14.4x - 359M
6.15x17.19x21.57x4.37% 9.27B
12.43x12.88x15.98x2.34% 3.12B
14.38x7.35x17.79x4.26% 2.19B
9.15x - - - 1.4B
14.74x16.28x18.9x1.09% 1.08B
8.1x2.87x7.95x4.63% 927M
13.05x16.49x18.47x3.96% 698M
11.08x13.12x10.06x-.--% 680M
12.5x13.12x17.95x-.--% 622M
Average 11.29x 11.89x 15.90x 2.58% 2.03B
Weighted average by Cap. 9.40x 14.10x 18.62x 3.52%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA