DANHOS13 Relative Valuation - Concentradora Fibra Danhos SA de CV

Watchlist Manager

Watchlist

Price: 28.08 MXN -1.23%

Market Cap: Mex$45B

	Concentradora Fibra Danhos SA de CV BMV:DANHOS13	MX

Multiples-Based Value

The Multiples-Based Value of one DANHOS13 stock under the Base Case scenario is 33.03 MXN. Compared to the current market price of 28.08 MXN, Concentradora Fibra Danhos SA de CV is Undervalued by 15%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

DANHOS13 Multiples-Based Value

Base Case

Undervaluation 15%

Multiples-Based Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
MX		Concentradora Fibra Danhos SA de CV BMV:DANHOS13	45B MXN	5.9	8.9	10.1	10.1
ZA	G	Growthpoint Properties Ltd JSE:GRT	55.5B ZAR	4.1	10.7	13.8	13.8
ZA	R	Redefine Properties Ltd JSE:RDF	41.8B ZAR	3.8	10.1	13.5	13.5
US		WP Carey Inc NYSE:WPC	14.8B USD	8.7	31.9	16.6	26.9
ZA	F	Fairvest Ltd JSE:FTA	13.3B ZAR	6.1	9.1	14.1	14.1
ZA	A	Attacq Ltd JSE:ATT	12.2B ZAR	4.3	8.1	12	12.1
JP		KDX Realty Investment Corp OTC:KDXRF	9.5B USD	18.6	43.3	38.2	48
ES		MERLIN Properties SOCIMI SA MAD:MRL	7.9B EUR	14.8	10.2	27.2	27.5
ZA	S	SA Corporate Real Estate Fund Managers (Pty) Ltd JSE:SAC	9B ZAR	3.1	16	12.3	12.5
ZA	H	Heriot REIT Ltd JSE:HET	7.3B ZAR	4.3	5.3	12.3	12.6
AU		Stockland Corporation Ltd ASX:SGP	10.4B AUD	3.1	11.9	18.4	18.4

				Revenue Growth	P/S to Growth
MX		Concentradora Fibra Danhos SA de CV BMV:DANHOS13	Average P/S: 7 5.9	8%	0.7
ZA	G	Growthpoint Properties Ltd JSE:GRT	4.1	-11%	N/A
ZA	R	Redefine Properties Ltd JSE:RDF	3.8	-4%	N/A
US		WP Carey Inc NYSE:WPC	8.7	5%	1.7
ZA	F	Fairvest Ltd JSE:FTA	6.1	N/A	N/A
ZA	A	Attacq Ltd JSE:ATT	4.3	N/A	N/A
JP		KDX Realty Investment Corp OTC:KDXRF	18.6	3%	6.2
ES		MERLIN Properties SOCIMI SA MAD:MRL	14.8	14%	1.1
ZA	S	SA Corporate Real Estate Fund Managers (Pty) Ltd JSE:SAC	3.1	N/A	N/A
ZA	H	Heriot REIT Ltd JSE:HET	4.3	N/A	N/A
AU		Stockland Corporation Ltd ASX:SGP	3.1	10%	0.3

				Earnings Growth	PEG
MX		Concentradora Fibra Danhos SA de CV BMV:DANHOS13	Average P/E: 15 8.9	3%	3
ZA	G	Growthpoint Properties Ltd JSE:GRT	10.7	3%	3.6
ZA	R	Redefine Properties Ltd JSE:RDF	10.1	3%	3.4
US		WP Carey Inc NYSE:WPC	31.9	10%	3.2
ZA	F	Fairvest Ltd JSE:FTA	9.1	N/A	N/A
ZA	A	Attacq Ltd JSE:ATT	8.1	-10%	N/A
JP		KDX Realty Investment Corp OTC:KDXRF	43.3	2%	21.6
ES		MERLIN Properties SOCIMI SA MAD:MRL	10.2	-13%	N/A
ZA	S	SA Corporate Real Estate Fund Managers (Pty) Ltd JSE:SAC	16	N/A	N/A
ZA	H	Heriot REIT Ltd JSE:HET	5.3	N/A	N/A
AU		Stockland Corporation Ltd ASX:SGP	11.9	7%	1.7

				EBITDA Growth	EV/EBITDA to Growth
MX		Concentradora Fibra Danhos SA de CV BMV:DANHOS13	Average EV/EBITDA: 17.1 10.1	10%	1
ZA	G	Growthpoint Properties Ltd JSE:GRT	13.8	-1%	N/A
ZA	R	Redefine Properties Ltd JSE:RDF	13.5	0%	N/A
US		WP Carey Inc NYSE:WPC	16.6	9%	1.8
ZA	F	Fairvest Ltd JSE:FTA	14.1	N/A	N/A
ZA	A	Attacq Ltd JSE:ATT	12	N/A	N/A
JP		KDX Realty Investment Corp OTC:KDXRF	38.2	3%	12.7
ES		MERLIN Properties SOCIMI SA MAD:MRL	27.2	15%	1.8
ZA	S	SA Corporate Real Estate Fund Managers (Pty) Ltd JSE:SAC	12.3	N/A	N/A
ZA	H	Heriot REIT Ltd JSE:HET	12.3	N/A	N/A
AU		Stockland Corporation Ltd ASX:SGP	18.4	18%	1

				EBIT Growth	EV/EBIT to Growth
MX		Concentradora Fibra Danhos SA de CV BMV:DANHOS13	Average EV/EBIT: 19.1 10.1	8%	1.3
ZA	G	Growthpoint Properties Ltd JSE:GRT	13.8	-3%	N/A
ZA	R	Redefine Properties Ltd JSE:RDF	13.5	5%	2.7
US		WP Carey Inc NYSE:WPC	26.9	9%	3
ZA	F	Fairvest Ltd JSE:FTA	14.1	N/A	N/A
ZA	A	Attacq Ltd JSE:ATT	12.1	4%	3
JP		KDX Realty Investment Corp OTC:KDXRF	48	N/A	N/A
ES		MERLIN Properties SOCIMI SA MAD:MRL	27.5	22%	1.3
ZA	S	SA Corporate Real Estate Fund Managers (Pty) Ltd JSE:SAC	12.5	N/A	N/A
ZA	H	Heriot REIT Ltd JSE:HET	12.6	N/A	N/A
AU		Stockland Corporation Ltd ASX:SGP	18.4	17%	1.1

Concentradora Fibra Danhos SA de CV
BMV:DANHOS13

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DANHOS13 Competitors Multiples
Concentradora Fibra Danhos SA de CV Competitors

See Also

Company

Help

Tools

Stocks

Concentradora Fibra Danhos SA de CV BMV:DANHOS13

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DANHOS13 Competitors Multiples Concentradora Fibra Danhos SA de CV Competitors

See Also

Company

Help

Tools

Stocks

Concentradora Fibra Danhos SA de CV
BMV:DANHOS13

DANHOS13 Competitors Multiples
Concentradora Fibra Danhos SA de CV Competitors