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 6,388 - -
Change - 2.65% 36.72% -1.37% - -
Enterprise Value (EV) 1 5,468 5,648 7,818 7,833 7,948 8,570
Change - 3.29% 38.41% 0.2% 1.46% 7.83%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 8.65x 6.8x 8.34x 6.38x 5.67x 5.75x
EV / Revenue 10.3x 8.11x 10.1x 7.82x 7.06x 7.72x
EV / EBITDA 19.8x - 17.2x 14.6x 13.4x 13.1x
EV / EBIT 7.96x 7.69x 17.6x 10.4x 9.41x 9.75x
EV / FCF - - - - 25,888,102x 12,658,268x
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 1,126 1,110
EBITDA 1 275.6 - 453.8 535 592 655
EBIT 1 687.4 734.1 444.2 752.5 844.5 879
Net income - - - - - -
Net Debt 1 853.6 911.4 1,341 1,446 1,560 2,182
Reference price 2 17.45 18.25 25.00 24.50 24.50 24.50
Nbr of stocks (in thousands) 264,462 259,563 259,057 260,720 - -
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.($)
- 7.82x14.64x - 367M
6.01x17.01x21.34x4.47% 9.06B
14.23x13.1x16.23x2.53% 3.17B
16.07x7.91x18.84x3.74% 2.41B
9.88x - - - 1.49B
14.74x16.28x18.9x1.09% 1.07B
8.97x2.99x8.47x4.14% 979M
12.83x16.32x18.28x4.03% 690M
11.08x13.12x10.06x-.--% 683M
Average 11.73x 11.82x 15.85x 2.86% 2.21B
Weighted average by Cap. 9.92x 14.00x 18.65x 3.63%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA