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 6,830 - -
Change - 2.65% 36.72% 5.47% - -
Enterprise Value (EV) 1 5,468 5,648 7,818 8,286 8,403 9,039
Change - 3.29% 38.41% 5.99% 1.41% 7.57%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 8.65x 6.8x 8.34x 6.84x 6.08x 6.14x
EV / Revenue 10.3x 8.11x 10.1x 8.3x 7.48x 8.12x
EV / EBITDA 19.8x - 17.2x 15.4x 14.3x 13.8x
EV / EBIT 7.96x 7.69x 17.6x 10.7x 9.97x 10.3x
EV / FCF - - - - 4,07,90,616x 1,33,71,845x
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 26.20 26.20 26.20
Nbr of stocks (in thousands) 2,64,462 2,59,563 2,59,057 2,60,701 - -
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.($)
- 8.25x15.27x - 40Cr
6.05x17.12x21.11x5.13% 796.71Cr
11.21x12.26x15.35x2.37% 309.27Cr
14.35x7.54x18.35x4.29% 213.98Cr
11.3x - - - 172.07Cr
8.77x3.33x8.64x4.28% 107.22Cr
14.46x16.12x18.72x1.11% 105.58Cr
8.69x12.46x24.53x-.--% 77Cr
12.76x16.58x18.87x4.22% 67Cr
Average 10.95x 11.71x 17.61x 3.06% 209.95Cr
Weighted average by Cap. 9.35x 13.69x 18.73x 3.93%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA