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 6,205 - -
Change - 2.65% 36.72% -4.19% - -
Enterprise Value (EV) 1 5,468 5,648 7,818 7,661 7,778 8,414
Change - 3.29% 38.41% -2.01% 1.53% 8.18%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 8.65x 6.8x 8.34x 6.22x 5.53x 5.58x
EV / Revenue 10.3x 8.11x 10.1x 7.68x 6.93x 7.56x
EV / EBITDA 19.8x - 17.2x 14.2x 13.2x 12.8x
EV / EBIT 7.96x 7.69x 17.6x 9.87x 9.23x 9.55x
EV / FCF - - - - 37,755,549x 12,446,957x
FCF Yield - - - - 0% 0%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - - - - - -
Distribution rate - - - - - -
Net sales 1 533.2 696.3 776.2 998 1,123 1,113
EBITDA 1 275.6 - 453.8 539 588 656
EBIT 1 687.4 734.1 444.2 776.5 842.5 881
Net income - - - - - -
Net Debt 1 853.6 911.4 1,341 1,456 1,572 2,209
Reference price 2 17.45 18.25 25.00 24.00 24.00 24.00
Nbr of stocks (in thousands) 264,462 259,563 259,057 260,720 - -
Announcement Date 28/02/24 25/02/25 27/02/26 - - -
1MXN in Million2MXN
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 7.68x14.21x - 363M
5.94x16.97x21.17x5.07% 8.16B
11.64x12.4x15.5x2.37% 3.08B
14.63x7.51x18.32x4.34% 2.17B
10.73x - - - 1.63B
14.76x16.29x18.92x1.09% 1.09B
8.55x2.98x8.24x4.43% 990M
12.89x16.36x18.33x4.01% 700M
10.92x13.03x10x-.--% 686M
Average 11.26x 11.65x 15.59x 3.04% 2.1B
Weighted average by Cap. 9.43x 13.74x 18.21x 3.94%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA