Valuation Fibra Danhos

Stocks

End-of-day quote Mexican S.E. Other stock markets 07/08/2026			5-day change	1st Jan Change
29.04 ^MXN	+0.41%		-0.92%	+3.49%

22/07	Fibra Danhos, Q2 2026 Earnings Call, Jul 22, 2026
22/07	Fibra Danhos Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

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	47,010	-	-
Change	-	3.11%	-8.85%	-2.83%	41.8%	4.44%	-	-
Enterprise Value (EV) ¹	40,016	41,615	39,745	40,579	55,354	58,124	58,054	57,821
Change	-	4%	-4.49%	2.1%	36.41%	5%	-0.12%	-0.4%
P/E	12.8x	11.3x	9.85x	7.84x	8.92x	8.91x	9.46x	8.83x
PBR	0.59x	0.61x	0.55x	0.52x	0.7x	0.68x	0.68x	0.68x
PEG	-	0.8x	3.72x	0.4x	0.4x	2.41x	-1.62x	1.23x
Capitalization / Revenue	7.29x	6.5x	5.28x	4.69x	5.94x	5.66x	5.36x	5.11x
EV / Revenue	8.4x	7.55x	6.42x	5.99x	7.31x	7x	6.62x	6.28x
EV / EBITDA	13x	11.7x	10.1x	9.21x	11x	10.5x	9.89x	9.29x
EV / EBIT	13.1x	11.7x	10.1x	9.21x	11x	10.5x	9.89x	9.29x
EV / FCF	15.2x	14.3x	13.9x	15.1x	-	20.2x	10.7x	9.48x
FCF Yield	6.6%	6.99%	7.18%	6.63%	-	4.94%	9.34%	10.6%
Dividend per Share ²	2.001	2.4	2.1	1.8	1.8	1.812	2.263	2.645
Rate of return	8.66%	10.3%	10%	8.97%	6.41%	6.24%	7.79%	9.11%
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%	55.6%	73.7%	80.4%
Net sales ¹	4,766	5,513	6,189	6,775	7,576	8,303	8,772	9,203
EBITDA ¹	3,081	3,566	3,947	4,405	5,024	5,540	5,873	6,226
EBIT ¹	3,066	3,548	3,947	4,405	5,024	5,540	5,873	6,226
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	11,115	11,044	10,811
Reference price ²	23.10	23.40	20.96	20.06	28.06	29.04	29.04	29.04
Nbr of stocks (in thousands)	15,04,658	15,31,509	15,58,494	15,82,309	16,04,074	16,18,796	-	-
Announcement Date	18/02/22	13/04/23	14/02/24	20/02/25	23/02/26	-	-	-

¹MXN in Million²MXN

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FIBRA DANHOS	8.91x	7x	10.49x	6.24%	274.12Cr
W. P. CAREY INC.	24.28x	13.62x	16.19x	5.2%	1.64TCr
LAND SECURITIES PLC	9.16x	14.32x	18.53x	5.89%	714.2Cr
THE GPT GROUP	15.43x	15.43x	16.55x	4.69%	710.27Cr
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.22x	14.75x	16.04x	4.13%	662.44Cr
GECINA	9.41x	17.17x	20.72x	7.45%	645.57Cr
LONDONMETRIC PROPERTY PLC	10.62x	14.96x	16.07x	6.68%	616.04Cr
THE BRITISH LAND COMPANY PLC	8.91x	14.19x	18.32x	5.57%	613.01Cr
MIRVAC GROUP	12.05x	11.63x	13.22x	5.29%	504.41Cr
Average	13.55x	13.68x	16.24x	5.68%	708.45Cr
Weighted average by Cap.	15.56x	14.12x	16.65x	5.57%