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 6,518 - -
Change - 2.65% 36.72% 0.63% - -
Enterprise Value (EV) 1 5,468 5,648 7,818 7,971 8,085 8,727
Change - 3.29% 38.41% 1.95% 1.43% 7.94%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 8.65x 6.8x 8.34x 6.5x 5.78x 5.86x
EV / Revenue 10.3x 8.11x 10.1x 7.95x 7.17x 7.84x
EV / EBITDA 19.8x - 17.2x 14.8x 13.7x 13.3x
EV / EBIT 7.96x 7.69x 17.6x 10.2x 9.56x 9.91x
EV / FCF - - - - 39,245,270x 12,909,062x
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 24.62 24.62 24.62
Nbr of stocks (in thousands) 264,462 259,563 259,057 260,701 - -
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.($)
- 7.95x14.79x - 350M
64.07x - - - 68.77B
12.62x4.42x11.33x3.82% 39.97B
19.46x4.15x16.67x1.26% 30.08B
15.13x3.22x15.42x2.31% 27.97B
8.27x1.49x8.36x4.28% 27.54B
5.51x0.69x1.44x8.98% 26.81B
8.57x3.04x7.09x-.--% 20.31B
10.02x1.96x7.56x4.19% 20.15B
13.86x6.57x17.27x1.57% 19.9B
Average 17.50x 3.72x 11.10x 3.3% 28.18B
Weighted average by Cap. 24.68x 3.22x 10.79x 3.43%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Fibra Storage

Historical PBR trend

Valuation ratios - PBR - Fibra Storage

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Fibra Storage

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Fibra Storage