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 6,619 - -
Change - 2.65% 36.72% 2.2% - -
Enterprise Value (EV) 1 5,468 5,648 7,818 8,072 8,186 8,828
Change - 3.29% 38.41% 3.25% 1.41% 7.84%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 8.65x 6.8x 8.34x 6.6x 5.87x 5.95x
EV / Revenue 10.3x 8.11x 10.1x 8.05x 7.26x 7.93x
EV / EBITDA 19.8x - 17.2x 15x 13.9x 13.5x
EV / EBIT 7.96x 7.69x 17.6x 10.3x 9.68x 10x
EV / FCF - - - - 3,97,38,830x 1,30,59,466x
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 1,128 1,113
EBITDA 1 275.6 - 453.8 539 588 656
EBIT 1 687.4 734.1 444.2 780.5 846 881
Net income - - - - - -
Net Debt 1 853.6 911.4 1,341 1,453 1,567 2,209
Reference price 2 17.45 18.25 25.00 25.39 25.39 25.39
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.($)
- 8.05x14.98x - 38Cr
6.12x16.57x20.69x5.39% 761.22Cr
11.07x12.48x15.6x2.4% 311.21Cr
14.01x7.41x17.85x4.35% 212.97Cr
10.38x - - - 158.28Cr
8.85x3.36x8.74x4.24% 114.94Cr
14.14x15.94x18.51x1.14% 100.98Cr
9.06x11.65x23.23x-.--% 73Cr
12.21x16.17x18.4x4.41% 64Cr
Average 10.73x 11.45x 17.25x 3.13% 203.92Cr
Weighted average by Cap. 9.25x 13.28x 18.33x 4.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!