|
End-of-day quote
Mexican S.E.
2026-09-02
|
5-day change | 1st Jan Change | ||
| 29.03 MXN | -0.65% |
|
+1.40% | +3.46% |
| Jul. 22 | Fibra Danhos, Q2 2026 Earnings Call, Jul 22, 2026 | |
| Jul. 21 | 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 | 46,994 | - | - |
| Change | - | 3.11% | -8.85% | -2.83% | 41.8% | 4.41% | - | - |
| Enterprise Value (EV) 1 | 40,016 | 41,615 | 39,745 | 40,579 | 55,354 | 58,344 | 57,956 | 57,672 |
| Change | - | 4% | -4.49% | 2.1% | 36.41% | 5.4% | -0.67% | -0.49% |
| P/E | 12.8x | 11.3x | 9.85x | 7.84x | 8.92x | 8.65x | 9.22x | 8.65x |
| 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 | 1.29x | -1.51x | 1.33x |
| Capitalization / Revenue | 7.29x | 6.5x | 5.28x | 4.69x | 5.94x | 5.69x | 5.33x | 5.09x |
| EV / Revenue | 8.4x | 7.55x | 6.42x | 5.99x | 7.31x | 7.07x | 6.57x | 6.25x |
| EV / EBITDA | 13x | 11.7x | 10.1x | 9.21x | 11x | 10.6x | 9.82x | 9.24x |
| EV / EBIT | 13.1x | 11.7x | 10.1x | 9.21x | 11x | 10.6x | 9.82x | 9.24x |
| EV / FCF | 15.2x | 14.3x | 13.9x | 15.1x | - | 20.3x | 10.7x | 9.45x |
| FCF Yield | 6.6% | 6.99% | 7.18% | 6.63% | - | 4.92% | 9.36% | 10.6% |
| Dividend per Share 2 | 2.001 | 2.4 | 2.1 | 1.8 | 1.8 | 1.81 | 2.285 | 2.67 |
| Rate of return | 8.66% | 10.3% | 10% | 8.97% | 6.41% | 6.23% | 7.87% | 9.2% |
| EPS 2 | 1.806 | 2.074 | 2.129 | 2.558 | 3.144 | 3.355 | 3.15 | 3.355 |
| Distribution rate | 111% | 116% | 98.6% | 70.4% | 57.3% | 53.9% | 72.5% | 79.6% |
| Net sales 1 | 4,766 | 5,513 | 6,189 | 6,775 | 7,576 | 8,254 | 8,818 | 9,231 |
| EBITDA 1 | 3,081 | 3,566 | 3,947 | 4,405 | 5,024 | 5,493 | 5,903 | 6,241 |
| EBIT 1 | 3,066 | 3,548 | 3,947 | 4,405 | 5,024 | 5,500 | 5,903 | 6,241 |
| Net income 1 | 2,805 | 2,839 | 3,309 | 4,201 | 5,033 | 5,692 | 5,533 | 5,409 |
| Net Debt 1 | 5,258 | 5,777 | 7,079 | 8,838 | 10,344 | 11,351 | 10,962 | 10,679 |
| Reference price 2 | 23.10 | 23.40 | 20.96 | 20.06 | 28.06 | 29.03 | 29.03 | 29.03 |
| 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 | 2/18/22 | 4/13/23 | 2/14/24 | 2/20/25 | 2/23/26 | - | - | - |
1MXN in Million2MXN
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.65x | 7.07x | 10.62x | 6.23% | 2.77B | |
| 23.43x | 13.46x | 15.71x | 5.3% | 16.08B | |
| 8.2x | 13.68x | 17.66x | 6.41% | 6.56B | |
| 22.76x | 14.54x | 16x | 4.24% | 6.48B | |
| 12.17x | 14.58x | 15.54x | 5.24% | 6.4B | |
| 9.92x | 14.36x | 15.41x | 7.15% | 5.76B | |
| 8.37x | 13.75x | 17.65x | 5.95% | 5.72B | |
| 8.35x | 16.32x | 19.65x | 8.34% | 5.77B | |
| 12.62x | 12.17x | 13x | 5.48% | 5.21B | |
| Average | 12.72x | 13.32x | 15.69x | 6.04% | 6.75B | |
| Weighted average by Cap. | 14.80x | 13.70x | 16.00x | 5.88% |
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
