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 6,400 - -
Change - 2.65% 36.72% -1.18% - -
Enterprise Value (EV) 1 5,468 5,648 7,818 7,853 7,967 8,609
Change - 3.29% 38.41% 0.45% 1.45% 8.06%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 8.65x 6.8x 8.34x 6.38x 5.68x 5.75x
EV / Revenue 10.3x 8.11x 10.1x 7.83x 7.07x 7.74x
EV / EBITDA 19.8x - 17.2x 14.6x 13.5x 13.1x
EV / EBIT 7.96x 7.69x 17.6x 10.1x 9.42x 9.77x
EV / FCF - - - - 38,675,778x 12,735,518x
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 24.55 24.55 24.55
Nbr of stocks (in thousands) 264,462 259,563 259,057 260,701 - -
Announcement Date 28/2/24 25/2/25 27/2/26 - - -
1MXN in Million2MXN
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 7.83x14.57x - 343M
63.94x - - - 68.62B
12.31x4.33x11.1x3.91% 38.98B
19.16x4.11x16.52x1.28% 29.75B
14.62x3.17x15.16x2.39% 27.15B
8.05x1.47x8.24x4.4% 26.82B
5.51x0.69x1.44x8.98% 26.81B
8.63x3.06x7.13x-.--% 20.44B
9.79x1.91x7.37x4.29% 19.69B
13.6x6.51x17.12x1.6% 19.62B
Average 17.29x 3.68x 10.96x 3.36% 27.82B
Weighted average by Cap. 24.59x 3.17x 10.63x 3.49%

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