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 6,713 - -
Change - 2.65% 36.72% 3.65% - -
Enterprise Value (EV) 1 5,468 5,648 7,818 8,166 8,280 8,922
Change - 3.29% 38.41% 4.45% 1.4% 7.75%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 8.65x 6.8x 8.34x 6.7x 5.95x 6.03x
EV / Revenue 10.3x 8.11x 10.1x 8.15x 7.34x 8.02x
EV / EBITDA 19.8x - 17.2x 15.2x 14.1x 13.6x
EV / EBIT 7.96x 7.69x 17.6x 10.5x 9.79x 10.1x
EV / FCF - - - - 40,194,424x 13,198,301x
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 25.75 25.75 25.75
Nbr of stocks (in thousands) 264,462 259,563 259,057 260,701 - -
Announcement Date 2/28/24 2/25/25 2/27/26 - - -
1MXN in Million2MXN
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 8.15x15.15x - 367M
59.48x - - - 63.49B
14.08x4.56x12.27x3.6% 40.07B
5.57x0.72x1.48x8.83% 27.24B
8.36x1.48x8.21x4.24% 27.77B
17.75x3.94x15.83x1.38% 27.44B
13.63x3.06x14.66x2.56% 25.21B
9.18x3.48x7.7x-.--% 21.62B
8.03x0.89x3.24x2.78% 20.54B
10.37x2.04x8.39x4.05% 20.85B
Average 16.27x 3.15x 9.66x 3.43% 27.46B
Weighted average by Cap. 22.37x 2.69x 9.37x 3.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA