EN DE

Fideicomiso Irrevocable No. F/1523 (FIBRAHD15) Fair Value & Analysis

Real Estate · MX · Market cap 988M MXN

FI Fideicomiso Irrevocable No. F/1523 FIBRAHD15 · MX
Price2.26 MXN
Fair Value5.65 MXN
Upside+150.0%
Quality56/100
Watch Fideicomiso Irrevocable No. F/1523 for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 36.6% net margin
Low debt · generates free cash flow
Ranks above peers (10/13)
Narrow moat 40/100
Evidence: High Range 4.52 MXN – 8.51 MXN Share as image

Fair value as of: Jul 16, 2026

From 16 valuation models · updated 25 days ago

Fair value updated Jul 16, 2026, revised from 5.95 MXN to 5.65 MXN (−5.0%) since Jun 26, 2026. Share price −5.0% over the past month.

A solid business, screening 150% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (4.52 MXN). The market is more pessimistic than our downside scenario.
  • Solid quality (56/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (4.52 MXN to 8.51 MXN) leaves room in how you read the outcome.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

3.94 MXN 1.61 MXN Fair Value 5.65 MXN Apr 2021 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range 1.61 MXN – 3.94 MXN · fair‑value band 4.52 MXN – 8.51 MXN · the 2.26 MXN price screens below the 5.65 MXN fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Fideicomiso Irrevocable No. F/1523 (FIBRAHD15) currently trades at 2.26 MXN, while our model-based Fair Value estimate is 5.65 MXN, implying the stock looks roughly 150.0% undervalued today. The Quality Score stands at 56/100 (solid quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Fideicomiso Irrevocable No. F/1523 generated revenue of 677M MXN at a net margin of 87.6%. Revenue declined 22.5% year over year. It earns a return on equity of 13.9%. Net debt stands at 1.6B MXN. Fundamentals as of Jul 16, 2026

Our scenario range runs from 4.52 MXN (bear case) to 8.51 MXN (bull case); at 2.26 MXN, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 16% below its 52-week high and 5% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -22% fair-value upside, at 150%, FIBRAHD15 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF 1.98 MXN 4.62 MXN 8.18 MXN 80
Residual Income 8.49 MXN 8.90 MXN 9.48 MXN 76
Rev-Margin DCF 3.06 MXN 7.41 MXN 12.64 MXN 74
All 16 models by family
DCF Models
FCF DCF 1.99 MXN 4.83 MXN 8.82 MXN 38
5Y Revenue Exit 3.06 MXN 7.47 MXN 13.25 MXN 39
5Y EBITDA Exit 4.77 MXN 10.79 MXN 18.02 MXN 41
10Y Revenue Exit 2.35 MXN 6.09 MXN 11.36 MXN 36
10Y EBITDA Exit 3.56 MXN 8.23 MXN 14.79 MXN 37
Dividend Discount
Gordon GGM 0.9800 MXN 1.76 MXN 2.42 MXN 70
DDM Multi-Stage 0.9800 MXN 1.61 MXN 1.88 MXN 61
Multiples
P/S Multiple 7.49 MXN 9.98 MXN 12.48 MXN 58
P/B Multiple 11.44 MXN 15.25 MXN 19.07 MXN 55
EV/EBIT 10.74 MXN 15.47 MXN 20.20 MXN 53
EV/EBITDA 7.73 MXN 11.47 MXN 15.20 MXN 54
EV/Revenue 4.06 MXN 7.28 MXN 10.51 MXN 43
Asset-Based
NCAV (Graham) 5.40 MXN 7.24 MXN 10.81 MXN 50
Growth DCF
Growth DCF 1.98 MXN 4.62 MXN 8.18 MXN 80
Rev-Margin DCF 3.06 MXN 7.41 MXN 12.64 MXN 74
Economic Profit
Residual Income 8.49 MXN 8.90 MXN 9.48 MXN 76

Widest divergence: Multiples (11.47 MXN) versus Dividend Discount (1.61 MXN). Highest evidence: Growth DCF (80).

Notify me when FIBRAHD15 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 636M MXN
Revenue growth (YoY) -22.5%
Net margin 36.6%
Return on equity 5.2%
Free cash flow 243M MXN FY2025
P/E ratio 4.2
More key figures
Operating margin -42.5%
EPS (TTM) 0.5400 MXN
EPS growth (YoY) -23.3%
Net debt 1.6B MXN FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 58 · Market factors (momentum, volatility) 46

Profitability 39
Margins and returns on capital today
Quality Growth 35
Are margins and returns improving?
Cashflow 77
Earnings quality: real cash, not paper profit
Fin. Strength 47
Balance sheet, leverage, solvency risk
Investment 65
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 35
Price trend over the last 3–12 months (market factor)
52W Momentum 28
Distance to the 52-week high (market factor)
Net Issuance 89
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Fideicomiso Irrevocable No. F/1523 is a real estate investment trust. The firm invests in real estate markets. Fideicomiso Irrevocable No. F/1523 is based in Mexico City, México.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Fideicomiso Irrevocable No. F/1523 reported revenue of 671M MXN in FY2025 versus 525M MXN in FY2021, a compound +6.3%/yr. Reported net income was 392M MXN in FY2025, compounding +28.6%/yr from FY2021.

Growth Quality 81/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
671M MXN
Latest YoY
+11.6%
Avg. growth/yr (3Y) 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.
+5.8%
Revenue +6.3%/yr
FY21 525M MXN
FY22 567M MXN
FY23 546M MXN
FY24 601M MXN
FY25 671M MXN
Net income +28.6%/yr
FY21 143M MXN
FY22 15.0M MXN
FY23 728M MXN
FY24 540M MXN
FY25 392M MXN

Watch FIBRAHD15: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Fideicomiso Irrevocable No. F/1523 Fair Value". https://www.fairvalue-calculator.com/stock/FIBRAHD15

Peer Group

REIT - Diversified · 165 stocks

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.

Quality Score 58 · Above median
Fair Value upside +150% · Top 25%
Return on equity (TTM) 5% · Above median
Return on assets 2% · Below median
Net margin (TTM) 37% · Above median
Operating margin (TTM) -42% · Bottom 25%
Revenue growth -23% · Bottom 25%
Debt / equity 0.37× · Lower than median

Valuation Multiples vs REIT - Diversified median · lower = cheaper

P/E (TTM) 4.2× · Cheaper than 75% of peers
P/B 0.21× · Cheaper than 75% of peers
P/S (TTM) 1.55× · Cheaper than 75% of peers
P/FCF 0.2× · Cheaper than 75% of peers
EV/EBITDA 6.4× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 13
FUTURE 0 · sector 13
PAST 21 · sector 20
HEALTH 81 · sector 72
DIVIDEND 0 · sector 97

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more REIT - Diversified stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Goodman Group GMG A$29.11 A$7.37 -75%
VICI Properties Inc VICI $26.73 $41.74 +56%
W. P. Carey Inc WPC $76.69 $35.59 -54%
Charter Hall Group CHC A$21.90 A$11.46 -48%
Fibra Uno FUNO11 31.10 MXN 63.56 MXN +104%
COV COV €52.55 €62.39 +19%
The GPT Group GPT A$4.89 A$3.49 -29%
Mirvac Group MGR A$1.70 A$0.5700 -66%
KLCC Property Holdings 5235SS 8.85 MYR 6.91 MYR -22%
CRRUN CRRUN C$17.65 C$17.89 +1%

Compare Fideicomiso Irrevocable No. F/1523 with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Fideicomiso Irrevocable No. F/1523 (FIBRAHD15) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 5.65 MXN versus a price of 2.26 MXN, about +150% (undervalued).
What is the fair value of FIBRAHD15?
Our model-based fair value for Fideicomiso Irrevocable No. F/1523 is 5.65 MXN (as of Jul 16, 2026), built from audited fundamentals. The current price is 2.26 MXN.
What is the quality score of FIBRAHD15?
Fideicomiso Irrevocable No. F/1523 has a Quality Score of 56/100. 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 revenue of Fideicomiso Irrevocable No. F/1523 (FIBRAHD15)?
Fideicomiso Irrevocable No. F/1523 reported trailing-twelve-month revenue of about 677M MXN (latest available figure, as of Jul 16, 2026).
What is the net profit margin of FIBRAHD15?
The net profit margin of Fideicomiso Irrevocable No. F/1523 is about 87.6%, meaning it keeps roughly 87.6% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Fideicomiso Irrevocable No. F/1523 and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.