Concentradora Fibra Danhos SA de CV
BMV:DANHOS13

Watchlist Manager
Concentradora Fibra Danhos SA de CV Logo
Concentradora Fibra Danhos SA de CV
BMV:DANHOS13
Watchlist
Price: 28.14 MXN 0.9% Market Closed
Market Cap: 45.1B MXN

Relative Value

The Relative Value of one DANHOS13 stock under the Base Case scenario is 35.62 MXN. Compared to the current market price of 28.14 MXN, Concentradora Fibra Danhos SA de CV is Undervalued by 21%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DANHOS13 Relative Value
Base Case
35.62 MXN
Undervaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
36
Median 3Y
5.3
Median 5Y
6.3
Industry
3.9
Forward
5.8
vs History
74
vs Industry
45
Median 3Y
9.9
Median 5Y
11
Industry
16.4
Forward
9.7
vs History
52
vs Industry
50
Median 3Y
7.3
Median 5Y
8.2
Industry
11.3
vs History
77
vs Industry
31
Median 3Y
7.3
Median 5Y
9.4
Industry
12.9
vs History
4
vs Industry
60
Median 3Y
0.6
Median 5Y
0.6
Industry
0.9
vs History
47
vs Industry
46
Median 3Y
6.5
Median 5Y
7.4
Industry
6.9
Forward
6.9
vs History
15
vs Industry
64
Median 3Y
7.9
Median 5Y
8.8
Industry
12.5
vs History
57
vs Industry
55
Median 3Y
9.9
Median 5Y
10.8
Industry
15.9
Forward
10.5
vs History
57
vs Industry
56
Median 3Y
9.9
Median 5Y
10.8
Industry
19.3
Forward
10.5
vs History
46
vs Industry
56
Median 3Y
8.9
Median 5Y
9.6
Industry
18.7
vs History
74
vs Industry
37
Median 3Y
10.2
Median 5Y
14
Industry
21
vs History
3
vs Industry
58
Median 3Y
0.6
Median 5Y
0.6
Industry
0.8

Multiples Across Competitors

DANHOS13 Competitors Multiples
Concentradora Fibra Danhos SA de CV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MX
Concentradora Fibra Danhos SA de CV
BMV:DANHOS13
45B MXN 6.2 9.7 10.1 10.1
ZA
Growthpoint Properties Ltd
JSE:GRT
60.4B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
40.2B Zac 0 0 0 0
US
WP Carey Inc
NYSE:WPC
14.6B USD 8.7 40.1 16.8 26.7
ZA
Attacq Ltd
JSE:ATT
11.4B Zac 0 0 0 0
ZA
Fairvest Ltd
JSE:FTA
10.9B Zac 0 0 0 0
JP
KDX Realty Investment Corp
OTC:KDXRF
9.5B USD 19 44.2 38.8 48.9
AU
Stockland Corporation Ltd
ASX:SGP
13.2B AUD 4.2 16 22.2 22.2
ZA
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
8.7B Zac 0 0 0 0
ES
MERLIN Properties SOCIMI SA
MAD:MRL
7.1B EUR 13.7 11.1 16.2 16.3
AU
Charter Hall Group
ASX:CHC
11.5B AUD 16.8 51 25.6 25.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MX
Concentradora Fibra Danhos SA de CV
BMV:DANHOS13
Average EV/EBITDA: 21.6
10.1
9%
1.1
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-1%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
1%
N/A
US
WP Carey Inc
NYSE:WPC
16.8
9%
1.9
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
38.8
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
22.2
19%
1.2
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
0%
N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
16.2
388%
0
AU
Charter Hall Group
ASX:CHC
25.6
21%
1.2