Fibra Danhos (DANHOS13) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Fibra Danhos stock MXN 32.91, price MXN 29.89, upside +10.1%, quality 70 out of 100. Rating: fairly valued. Calculated from audited financials with 15 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 2, 2026.
How to read this chart
60‑month range 17.21 MXN – 29.95 MXN · fair‑value band 31.31 MXN – 39.42 MXN · the 29.89 MXN price screens below the 32.91 MXN fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 2, 2026.
Follow Fibra Danhos in your weekly email
Every Wednesday you see whether Fibra Danhos is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Fibra Danhos is a Mexican trust established primarily to develop, lease, operate, and acquire iconic, premium-quality real estate assets in Mexico. We are committed to the transformation of urban areas in the country, primarily in the Mexico City Metropolitan Area.
Show moreShow less
Our purpose is to create, operate, and innovate with knowledge and passion, developing real estate icons that stand out for their identity and premium quality.
Through the acquisition, development, renovation, and management of properties, we have achieved a positive impact on society while expanding and diversifying our portfolio.
This includes shopping centers, offices, mixed-use projects, industrial parks, and hotels, all of them iconic and of unbeatable quality. Each one is located in strategic locations and operates sustainably, complying with the highest construction and design standards.
Fibra Danhos was incorporated in 1976 in Mexico.
Stock analysis
Fibra Danhos (DANHOS13) currently trades at 29.89 MXN, while our model-based Fair Value estimate is 32.91 MXN, so the stock looks roughly fairly valued today (gap 9.2%).
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 64.19 MXN per share, and 10 of the 15 models we run sit above the 29.89 MXN price.
Bear case: the Dividend Discount group reads lowest at 14.68 MXN, and 5 of the 15 models stay below the price. Data coverage for this calculation is high.
Scenario range: 31.31 MXN (bear) to 39.42 MXN (bull), the price of 29.89 MXN sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 70/100 (solid quality), in the Real Estate sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Fibra Danhos reported revenue of 7.6B MXN in FY2025 versus 4.8B MXN in FY2021, a compound +12.3%/yr. Reported net income was 5.0B MXN in FY2025, compounding +15.7%/yr from FY2021.
Key figures
Market cap 48.1B MXN (≈ $2.6B) Mid · P/E ratio 8.5 · P/S ratio 5.95 · EPS (TTM) 3.53 MXN · Dividend yield 6.0% · Net margin 66.3% · Return on equity 8.5% · Return on assets (EBIT) 5.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 68 out of 100 (low confidence).
What moves the price
The share trades at its 52-week high and 21% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 5% fair-value upside, at 10%, DANHOS13 screens cheaper than that median.
Fair Value models
Bear31.31 MXNFair Value 32.91 MXNBull39.42 MXN
Price 29.89 MXN · Upside +10.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (1.48 MXN per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.87/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+11.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+11.2%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+10.3%
Start year 2020 (pandemic). Over 10 years: +12.8% a year
Revenue growth 10 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+12.8%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in MXN ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis. Measured in MXN: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+14.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+8.9%
Dividend (yield on the price)6.0%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.64% → 66%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−2.7%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+6.9%
Yearly sales growth analysts expect, extended to five years.
After inflation (Mexico: IMF forecast 3.3% a year to 2030, 4.8% from 2016 to 2025) that is about −5.7% a year for the price and +3.5% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.REIT - Diversified · 138 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score70 · Top 25%
Fair Value upside+10.1% · Above median
Profitability
Return on equity (12 months)8.5% · Top 25%
Return on assets6.3% · Top 25%
Net margin (12 months)66.3% · Above median
Operating margin (12 months)65.9% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)8.6% · Above median
Dividend yield (12 months)6.0% · Above median
Balance sheet
Debt / equity0.09× · Lowest 25%
Valuation Multiplesvs REIT - Diversified median · lower = cheaper
P/E (12 months)8.5× · Cheaper than median
P/B0.75× · Pricier than median
P/S (12 months)5.95× · Pricier than median
Price / free cash flow (fiscal year)8.4× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Fibra Danhos Fair Value". https://www.fairvalue-calculator.com/stock/DANHOS13
Frequently asked questions
Is Fibra Danhos (DANHOS13) overvalued or undervalued?
As of Nov 2, 2026, our model estimates a fair value of 32.91 MXN versus a price of 29.89 MXN, about +10% upside (fairly valued).
What is the fair value of DANHOS13?
Our model-based fair value for Fibra Danhos is 32.91 MXN (as of Nov 2, 2026), built from audited fundamentals. The current price: 29.89 MXN.
What is the quality score of DANHOS13?
Fibra Danhos has a Quality Score of 70/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Fibra Danhos (DANHOS13)?
Our model-based price target is the fair value of 32.91 MXN (as of Nov 2, 2026) from 15 valuation models. Cautious scenario 31.31 MXN, optimistic scenario 39.42 MXN. It is a calculation from audited fundamentals, not an analyst target.
What is the Fibra Danhos stock forecast for 2026?
Our models put fair value at 32.91 MXN, about +10% upside versus a price of 29.89 MXN (fairly valued). Cautious scenario 31.31 MXN, optimistic scenario 39.42 MXN. The calculation is refreshed regularly with new filings.
What is the revenue of Fibra Danhos (DANHOS13)?
Fibra Danhos reported trailing-twelve-month revenue of about 8.1B MXN (latest available figure, as of Nov 2, 2026).
Does Fibra Danhos pay a dividend?
Fibra Danhos currently shows a dividend yield of 6.02% relative to its recent price (as of Nov 2, 2026).
How much is the dividend of Fibra Danhos (DANHOS13) and when is the ex-dividend date?
Fibra Danhos pays a dividend of 1.80 MXN per share a year, a dividend yield of 6.0%. The next ex-dividend date is Nov 11, 2026. A dividend has been paid every year since at least 2014. The payout ratio is 51.0% of earnings. Free cash flow covers the dividend 1.96 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Fibra Danhos (DANHOS13)?
For today's price to be fair in a discounted-cash-flow model, Fibra Danhos would have to grow free cash flow by -2.7 % per year for five years (discount rate 10.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.3 % per year. As of Nov 2, 2026.
What discount rate (WACC) does the fair value of DANHOS13 use?
Our models discount Fibra Danhos at 10.5 %: a base by market capitalisation (mid), damped by beta 0.08, country premium for Mexico. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Fibra Danhos that is -2.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.5 %) and the same formula as our fair value.
How much growth has Fibra Danhos (DANHOS13) delivered so far?
Over the past 5 years revenue at Fibra Danhos grew +10.3 % a year. The price currently implies free-cash-flow growth of -2.7 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Fibra Danhos (DANHOS13) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Fibra Danhos (-2.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Fibra Danhos (DANHOS13)?
The free-cash-flow yield on the price is 11.90 %: that much free cash flow Fibra Danhos produces per unit of market value. When it exceeds the discount rate of our models (10.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Fibra Danhos (DANHOS13)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Fibra Danhos it is 32.91 MXN per share (as of Nov 2, 2026), against a price of 29.89 MXN. It is the blended result of 15 valuation models in 6 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Fibra Danhos stock overvalued or undervalued in 2026?
As of Nov 2, 2026, DANHOS13 trades below its calculated fair value: price 29.89 MXN, fair value 32.91 MXN, a gap of about +10% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of DANHOS13?
No. The price is what the market pays today (29.89 MXN); the fair value is what the company's own numbers justify (32.91 MXN). For Fibra Danhos the two are 3.02 MXN per share apart. That gap is exactly why we show both numbers side by side.
How much is Fibra Danhos worth?
The market values Fibra Danhos at about 48.1B MXN (market capitalisation, as of Nov 2, 2026). Per share that is 29.89 MXN; our models calculate a fair value of 32.91 MXN per share.
What do the bullish and bearish scenarios say about DANHOS13?
Our models span a range for Fibra Danhos: cautious scenario 31.31 MXN, base 32.91 MXN, optimistic 39.42 MXN per share (as of Nov 2, 2026, price 29.89 MXN). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DANHOS13?
Fibra Danhos trades at a price-to-earnings ratio of 8.5 (as of Nov 2, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 32.91 MXN is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2017 to 2025), reported earnings, FY2025 ex one-offs: 10.0. Other multiples: P/B 0.8, P/S 6.0, EV/EBITDA 9.9.
How solid is the balance sheet of Fibra Danhos (DANHOS13)?
Balance-sheet figures for Fibra Danhos (as of Nov 2, 2026): return on equity 8.5%, debt of 0.09 per unit of equity. They feed the Quality Score of 70/100, which measures business quality independently of the share price.
How far is DANHOS13 from its 52-week high?
Fibra Danhos trades at 29.89 MXN, at its 52-week high of 29.95 MXN and 21% above the low of 24.66 MXN (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 32.91 MXN is for.
Which stocks are comparable to Fibra Danhos?
From the same area (Real Estate) we also value Goodman Group, VICI Properties Inc, W. P. Carey Inc, Charter Hall Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Fibra Danhos stock attractive at the current price?
The data as of Nov 2, 2026: price 29.89 MXN, calculated fair value 32.91 MXN (+10%), Quality Score 70/100, from 15 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of DANHOS13 calculated?
We run Fibra Danhos through 15 models from 6 families: DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 32.91 MXN builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Fibra Danhos currently trades 9% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Fibra Danhos (DANHOS13)?
The closing price on Nov 6, 2026 was 29.89 MXN. Our model-based fair value is 32.91 MXN, about +10% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Fibra Danhos right now?
The price is below even our cautious bear case (31.31 MXN). The market is more pessimistic than our downside scenario. The price sits close to our fair value, market and models broadly agree here, little valuation tension. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of Fibra Danhos
How large is the market capitalisation of Fibra Danhos (DANHOS13)?
The market capitalisation of Fibra Danhos is 48.1B MXN (≈ $2.6B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Fibra Danhos (DANHOS13)?
The price-to-sales ratio of Fibra Danhos is 5.95 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Fibra Danhos (DANHOS13)?
Earnings per share at Fibra Danhos are 3.53 MXN (price ÷ EPS = P/E 8.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Fibra Danhos (DANHOS13)?
The dividend yield of Fibra Danhos is 6.0% (payout 51.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Fibra Danhos (DANHOS13)?
The net margin of Fibra Danhos is 66.3% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Fibra Danhos (DANHOS13)?
The return on equity (ROE) of Fibra Danhos is 8.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Fibra Danhos (DANHOS13)?
On an EBIT basis the return on assets of Fibra Danhos is 5.4% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Fibra Danhos (DANHOS13)?
The operating margin of Fibra Danhos is 65.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Fibra Danhos (DANHOS13)?
Revenue at Fibra Danhos is growing +8.6% versus a year earlier (3y avg +11.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Fibra Danhos (DANHOS13)?
Earnings per share at Fibra Danhos are growing −17.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Fibra Danhos (DANHOS13) carry?
The net debt of Fibra Danhos is 5.1B MXN (fiscal year 2019, ≈ 0.9 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Fibra Danhos in the live analysis
One click puts Fibra Danhos on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 2, 2026