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 6,330 - -
Change - 2.65% 36.72% -2.26% - -
Enterprise Value (EV) 1 5,468 5,648 7,818 7,808 7,925 8,597
Change - 3.29% 38.41% -0.12% 1.49% 8.48%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 8.65x 6.8x 8.34x 6.31x 5.63x 5.71x
EV / Revenue 10.3x 8.11x 10.1x 7.79x 7.04x 7.76x
EV / EBITDA 19.8x - 17.2x 14.4x 13.4x 13x
EV / EBIT 7.96x 7.69x 17.6x 10.2x 9.52x 9.73x
EV / FCF - - - - 3,82,84,760x 1,26,98,590x
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 1,125 1,108
EBITDA 1 275.6 - 453.8 541 591 660
EBIT 1 687.4 734.1 444.2 767 832.5 884
Net income - - - - - -
Net Debt 1 853.6 911.4 1,341 1,478 1,595 2,267
Reference price 2 17.45 18.25 25.00 24.30 24.30 24.30
Nbr of stocks (in thousands) 2,64,462 2,59,563 2,59,057 2,60,492 - -
Announcement Date 28/02/24 25/02/25 27/02/26 - - -
1MXN in Million2MXN
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 7.79x14.43x - 34Cr
65.69x - - - 7.09TCr
12.94x4.51x11.56x3.72% 4.1TCr
20.25x4.11x16.53x1.2% 3.1TCr
5.68x0.71x1.41x8.86% 2.96TCr
14.99x3.17x15.24x2.33% 2.73TCr
8.16x1.49x8.3x4.31% 2.72TCr
10.93x2.16x8.32x3.84% 2.2TCr
14.22x6.7x17.43x1.51% 2.07TCr
39.31x19.42x68.92x1.14% 1.99TCr
Average 21.35x 5.56x 18.02x 3.37% 3TCr
Weighted average by Cap. 27.39x 4.73x 16.40x 3.53%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Fibra Storage

Historical PBR trend

Valuation ratios - PBR - Fibra Storage

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Fibra Storage

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Fibra Storage