Analysts Lift Fibra Danhos Fair Value Estimate as Discount Rate and P/E Ratio Edge Up

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

11 Mar 25

Updated

05 Dec 25

Views

25

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

34.0%

7D

-1.6%

Loading

1Y

34.0%

7D

-1.6%

You can edit this narrative until Dec 6 10:05 AM. Then, changes will post as Updates.

Author's Valuation

Mex$30.879.5% undervalued

AnalystConsensusTarget Fair Value

Shared on 05 Dec 25

DANHOS 13: Stable Earnings Outlook Will Guide Measured Long Term Returns

Analysts have modestly lifted their price target for Fibra Danhos to MXN 30.87 per CBFI, reflecting steady expectations for discount rate, revenue growth, profit margins, and future valuation multiples that continue to support the trust's long term earnings profile. Valuation Changes Fair Value: Unchanged at MX$30.87 per CBFI, indicating stable intrinsic valuation assumptions.

Shared on 21 Nov 25

Fair value Increased 4.35%

DANHOS 13: Shifts In Profit Margins And Discount Rates Will Guide Outlook

Analysts have raised their fair value estimate for Fibra Danhos from $29.59 to $30.87. This update reflects revised expectations for discount rates, profit margins, and anticipated growth trends in the company.

Shared on 05 Nov 25

Fair value Increased 6.75%

DANHOS 13: Moderating Revenue and Profit Projections Will Shape Fair Valuation Outlook

Analysts have raised their price target for Fibra Danhos from $27.71 to $29.59. They cite improvements in valuation metrics and a lower discount rate, despite moderating growth and profit projections.

Shared on 22 Oct 25

Fair value Increased 1.46%

Analysts have raised their fair value estimate for Fibra Danhos from $27.31 to $27.71. This change reflects ongoing adjustments in discount rates and projections for the company's future earnings potential.

Shared on 08 Oct 25

Fair value Increased 2.91%

Analysts have raised their price target for Fibra Danhos from $26.54 to $27.31, citing an updated discount rate along with modest adjustments to key financial assumptions. Valuation Changes Fair Value increased slightly from MX$26.54 to MX$27.31 per share.

Shared on 12 Sep 25

With both the discount rate and future P/E remaining essentially unchanged, analysts have left their consensus fair value for Fibra Danhos steady at MX$26.54. Valuation Changes Summary of Valuation Changes for Fibra Danhos The Consensus Analyst Price Target remained effectively unchanged, at MX$26.54.

Shared on 01 May 25

Fair value Increased 6.98%

Shared on 24 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

Fair value Decreased 2.61%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

Mex$30.87

9.5% undervalued

Future estimation in

Growth p.a.

Growth p.a.

%

Decrease

Increase

Current revenue growth rate

5.80%

REITS revenue growth rate

0.12%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

14.27%

Calculation

Mex$4.97b

Earnings '28

x

15.31x

PE Ratio '28

=

Mex$76.10b

Market Cap '28

Mex$76.10b

Market Cap '28

/

1.65b

No. shares '28

=

Mex$46.06

Share Price '28

Mex$46.06 Share Price '28

Discounted to 2025 @ 14.27% p.a.

=

Mex$30.87

Fair Value '25