|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 28.18 MXN | -0.32% |
|
+1.22% | +0.43% |
| 07-22 | Fibra Danhos, Q2 2026 Earnings Call, Jul 22, 2026 | |
| 07-21 | 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 | 45,763 | - | - |
| Change | - | 3.11% | -8.85% | -2.83% | 41.8% | 1.67% | - | - |
| Enterprise Value (EV) 1 | 40,016 | 41,615 | 39,745 | 40,579 | 55,354 | 56,888 | 57,228 | 57,087 |
| Change | - | 4% | -4.49% | 2.1% | 36.41% | 2.77% | 0.6% | -0.25% |
| P/E | 12.8x | 11.3x | 9.85x | 7.84x | 8.92x | 8.64x | 9.18x | 8.57x |
| 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 | -1.58x | 1.2x |
| Capitalization / Revenue | 7.29x | 6.5x | 5.28x | 4.69x | 5.94x | 5.65x | 5.25x | 5.01x |
| EV / Revenue | 8.4x | 7.55x | 6.42x | 5.99x | 7.31x | 7.02x | 6.56x | 6.25x |
| EV / EBITDA | 13x | 11.7x | 10.1x | 9.21x | 11x | 10.5x | 9.82x | 9.25x |
| EV / EBIT | 13.1x | 11.7x | 10.1x | 9.21x | 11x | 10.5x | 9.82x | 9.25x |
| EV / FCF | 15.2x | 14.3x | 13.9x | 15.1x | - | 19.8x | 10.6x | 9.36x |
| FCF Yield | 6.6% | 6.99% | 7.18% | 6.63% | - | 5.05% | 9.48% | 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% | 8.08% | 9.41% |
| 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 | 28.18 | 28.18 | 28.18 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.67x | 7.02x | 10.52x | 6.37% | 2.63B | |
| 25.68x | 13.78x | 16.17x | 4.95% | 16.8B | |
| 25.03x | 15.24x | 16.5x | 3.88% | 7.06B | |
| 8.98x | 14.17x | 18.33x | 6% | 6.94B | |
| 14.49x | 14.82x | 15.9x | 5% | 6.61B | |
| 10.26x | 17.32x | 20.94x | 7.51% | 6.37B | |
| 10.58x | 14.94x | 16.03x | 6.7% | 6.09B | |
| 8.8x | 14.1x | 18.2x | 5.64% | 6B | |
| 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% |
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
