Valuation Fibra Danhos

Stocks

End-of-day quote Mexican S.E. Other stock markets 2026-07-23			5-day change	1st Jan Change
28.15 ^MXN	-0.42%		+0.68%	+0.32%

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

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	45,569	-	-
Change	-	3.11%	-8.85%	-2.83%	41.8%	1.24%	-	-
Enterprise Value (EV) ¹	40,016	41,615	39,745	40,579	55,354	56,694	57,033	56,893
Change	-	4%	-4.49%	2.1%	36.41%	2.42%	0.6%	-0.25%
P/E	12.8x	11.3x	9.85x	7.84x	8.92x	8.63x	9.17x	8.56x
PBR	0.59x	0.61x	0.55x	0.52x	0.7x	0.66x	0.66x	0.66x
PEG	-	0.8x	3.72x	0.4x	0.4x	2.34x	-1.57x	1.19x
Capitalization / Revenue	7.29x	6.5x	5.28x	4.69x	5.94x	5.63x	5.22x	4.99x
EV / Revenue	8.4x	7.55x	6.42x	5.99x	7.31x	7x	6.54x	6.22x
EV / EBITDA	13x	11.7x	10.1x	9.21x	11x	10.5x	9.78x	9.22x
EV / EBIT	13.1x	11.7x	10.1x	9.21x	11x	10.5x	9.78x	9.22x
EV / FCF	15.2x	14.3x	13.9x	15.1x	-	19.7x	10.5x	9.32x
FCF Yield	6.6%	6.99%	7.18%	6.63%	-	5.06%	9.51%	10.7%
Dividend per Share ²	2.001	2.4	2.1	1.8	1.8	1.8	2.277	2.652
Rate of return	8.66%	10.3%	10%	8.97%	6.41%	6.39%	8.09%	9.42%
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%	55.2%	74.2%	80.6%
Net sales ¹	4,766	5,513	6,189	6,775	7,576	8,101	8,723	9,140
EBITDA ¹	3,081	3,566	3,947	4,405	5,024	5,407	5,830	6,173
EBIT ¹	3,066	3,548	3,947	4,405	5,024	5,398	5,830	6,173
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	11,125	11,464	11,324
Reference price ²	23.10	23.40	20.96	20.06	28.06	28.15	28.15	28.15
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FIBRA DANHOS	8.67x	7.02x	10.52x	6.37%	2.63B
W. P. CAREY INC.	25.68x	13.78x	16.17x	4.95%	16.8B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	25.03x	15.24x	16.5x	3.88%	7.06B
LAND SECURITIES PLC	8.98x	14.17x	18.33x	6%	6.94B
THE GPT GROUP	14.49x	14.82x	15.9x	5%	6.61B
GECINA	10.26x	17.32x	20.94x	7.51%	6.37B
LONDONMETRIC PROPERTY PLC	10.58x	14.94x	16.03x	6.7%	6.09B
THE BRITISH LAND COMPANY PLC	8.8x	14.1x	18.2x	5.64%	6B
MIRVAC GROUP	11.48x	11.26x	12.8x	5.55%	4.76B
Average	13.78x	13.63x	16.15x	5.73%	7.03B
Weighted average by Cap.	16.22x	14.12x	16.59x	5.55%