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 6,523 - -
Change - 2.65% 36.72% 0.72% - -
Enterprise Value (EV) 1 5,468 5,648 7,818 7,969 8,083 8,705
Change - 3.29% 38.41% 1.93% 1.44% 7.69%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 8.65x 6.8x 8.34x 6.51x 5.79x 5.88x
EV / Revenue 10.3x 8.11x 10.1x 7.96x 7.18x 7.84x
EV / EBITDA 19.8x - 17.2x 14.9x 13.7x 13.3x
EV / EBIT 7.96x 7.69x 17.6x 10.6x 9.57x 9.9x
EV / FCF - - - - 2,63,29,713x 1,28,58,526x
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 25.02 25.02 25.02
Nbr of stocks (in thousands) 2,64,462 2,59,563 2,59,057 2,60,720 - -
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.($)
- 7.96x14.89x - 37Cr
6.09x17.11x21.48x4.41% 920.08Cr
14.43x12.93x16.09x2.47% 313.44Cr
15.04x7.59x18.08x4% 228.28Cr
15.44x16.2x18.74x0.52% 110.94Cr
8.76x3.02x9.01x4.23% 92Cr
13.1x16.53x18.52x3.94% 70Cr
10.87x13x9.98x-.--% 67Cr
Average 11.96x 11.79x 15.85x 2.8% 229.86Cr
Weighted average by Cap. 9.84x 14.10x 18.68x 3.59%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA