|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27.89 MXN | -0.21% |
|
-0.92% | -0.61% |
| 06-11 | Mexico antitrust body fines firms including Liverpool, Chedraui over rent collusion | RE |
| 04-25 | Fibra Danhos, Q1 2026 Earnings Call, Apr 24, 2026 |
Company Valuation: Fibra Danhos
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 | 45,011 | - | - |
| Change | - | 3.11% | -8.85% | -2.83% | 41.8% | 0% | - | - |
| Enterprise Value (EV) 1 | 40,016 | 41,615 | 39,745 | 40,579 | 55,354 | 55,245 | 56,223 | 56,088 |
| Change | - | 4% | -4.49% | 2.1% | 36.41% | -0.2% | 1.77% | -0.24% |
| P/E | 12.8x | 11.3x | 9.85x | 7.84x | 8.92x | 9.52x | 9.25x | 8.62x |
| PBR | 0.59x | 0.61x | 0.55x | 0.52x | 0.7x | 0.66x | 0.66x | 0.65x |
| PEG | - | 0.8x | 3.72x | 0.4x | 0.4x | -1.4x | 3.19x | 1.18x |
| Capitalization / Revenue | 7.29x | 6.5x | 5.28x | 4.69x | 5.94x | 5.61x | 5.15x | 4.99x |
| EV / Revenue | 8.4x | 7.55x | 6.42x | 5.99x | 7.31x | 6.89x | 6.43x | 6.21x |
| EV / EBITDA | 13x | 11.7x | 10.1x | 9.21x | 11x | 10.3x | 9.6x | 9.21x |
| EV / EBIT | 13.1x | 11.7x | 10.1x | 9.21x | 11x | 10.3x | 9.76x | 9.21x |
| EV / FCF | 15.2x | 14.3x | 13.9x | 15.1x | - | 19.2x | 10.4x | 9.19x |
| FCF Yield | 6.6% | 6.99% | 7.18% | 6.63% | - | 5.2% | 9.65% | 10.9% |
| Dividend per Share 2 | 2.001 | 2.4 | 2.1 | 1.8 | 1.8 | 1.8 | 2.226 | 2.638 |
| Rate of return | 8.66% | 10.3% | 10% | 8.97% | 6.41% | 6.45% | 7.98% | 9.46% |
| EPS 2 | 1.806 | 2.074 | 2.129 | 2.558 | 3.144 | 2.93 | 3.015 | 3.235 |
| Distribution rate | 111% | 116% | 98.6% | 70.4% | 57.3% | 61.4% | 73.8% | 81.5% |
| Net sales 1 | 4,766 | 5,513 | 6,189 | 6,775 | 7,576 | 8,021 | 8,742 | 9,029 |
| EBITDA 1 | 3,081 | 3,566 | 3,947 | 4,405 | 5,024 | 5,355 | 5,858 | 6,093 |
| EBIT 1 | 3,066 | 3,548 | 3,947 | 4,405 | 5,024 | 5,364 | 5,761 | 6,093 |
| Net income 1 | 2,805 | 2,839 | 3,309 | 4,201 | 5,033 | 5,070 | 5,299 | 5,180 |
| Net Debt 1 | 5,258 | 5,777 | 7,079 | 8,838 | 10,344 | 10,234 | 11,212 | 11,077 |
| Reference price 2 | 23.10 | 23.40 | 20.96 | 20.06 | 28.06 | 27.89 | 27.89 | 27.89 |
| Nbr of stocks (in thousands) | 1,504,658 | 1,531,509 | 1,558,494 | 1,582,309 | 1,604,074 | 1,613,875 | - | - |
| Announcement Date | 18/2/22 | 13/4/23 | 14/2/24 | 20/2/25 | 23/2/26 | - | - | - |
1MXN in Million2MXN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.52x | 6.89x | 10.32x | 6.45% | 2.59B | |
| 24.49x | 13.36x | 15.68x | 5.19% | 16.02B | |
| 23.91x | 14.46x | 15.93x | 4.09% | 6.75B | |
| 8.85x | 13.78x | 17.88x | 6.26% | 6.67B | |
| 14.23x | 14.6x | 15.67x | 5.09% | 6.48B | |
| 9.85x | 17x | 20.56x | 7.83% | 6.12B | |
| 10.66x | 14.8x | 15.88x | 6.89% | 5.93B | |
| 8.66x | 13.78x | 17.75x | 5.87% | 5.79B | |
| 11.51x | 11.16x | 12.71x | 5.66% | 4.69B | |
| Average | 13.52x | 13.31x | 15.82x | 5.93% | 6.78B | |
| Weighted average by Cap. | 15.68x | 13.76x | 16.20x | 5.76% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DANHOS 13 Stock
- Valuation Fibra Danhos
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
