Company Valuation: Fibra Nova

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2023 2024 2025 2026 2027
Market Cap 1 4,475 8,552 12,124 14,192 24,937 24,937 -
Change - 91.11% - 17.05% 75.71% 0% -
Enterprise Value (EV) 1 4,475 8,552 12,124 18,943 28,058 32,844 34,124
Change - 91.11% - 56.24% 48.12% 6.62% 3.9%
P/E - 9.3x 4.84x - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 7.97x - - 11x 14x 14.7x 14.1x
EV / Revenue 7.97x - - 14.7x 17.9x 19.3x 19.3x
EV / EBITDA - - - 15.7x 17.8x 20.1x 19.9x
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - 2.175 2.29 2.59 2.75
Rate of return - - - 9.1% 5.45% 6.17% 6.55%
EPS 2 - 2.74 5.83 - - - -
Distribution rate - - - - - - -
Net sales 1 561.2 - - 1,286 1,568 1,699 1,764
EBITDA 1 - - - 1,203 1,579 1,637 1,712
EBIT - - - - - - -
Net income - 822.2 2,286 - - - -
Net Debt 1 - - - 4,751 6,090 7,907 9,187
Reference price 2 18.50 25.48 28.23 23.91 41.99 41.99 41.99
Nbr of stocks (in thousands) 241,894 335,638 429,488 593,566 593,882 593,882 -
Announcement Date 20/01/21 04/05/22 02/05/24 10/02/25 11/02/26 - -
1MXN in Million2MXN
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 19.75x20.12x5.45% 1.47B
14.96x4.79x12.87x3.39% 42.62B
18.25x4x16.1x1.34% 28.64B
8.45x1.54x7.95x4.29% 27.7B
13.99x3.1x14.85x2.5% 26.21B
5.38x0.62x1.31x9.29% 25.89B
10.29x2.08x8.84x4.08% 20.69B
7.78x0.86x3.14x2.87% 19.89B
13.05x6.45x16.98x1.64% 19.33B
10.05x1.48x12.38x3.81% 18.39B
Average 11.36x 4.47x 11.45x 3.87% 23.08B
Weighted average by Cap. 11.79x 3.03x 10.76x 3.72%

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