Corporacion America Airports SA DRC

股價

95,550.00 ARS

公允價值

89,371.95 ARS

22.5%

Normalized EBIT Margin

0.7%

Normalized CapEx as % of Revenue

22.0%

Normalized Tax Rate

Earnings Power Value

股價

95,550.00 ARS

公允價值

89,371.95 ARS

看漲

-8.9%

Adj EBIT Margin

Normalized EBIT Margin

Normalized Tax Rate

CapEx

Adj Earnings

Fair Value


Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24
(USD in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	607	707	1,379	1,400	1,843	1,843

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	(372)	(91)	191	202	607	607
(+) Net Interest Expense	82	108	120	43	51	51
(+) Other Non Operating Exp.	121	(11)	(6)	296	(211)	(211)
(+) D&A	198	156	168	148	200	200
(+) Non-recurring Items	21	(33)	(14)	(124)	(16)	(16)
Adjusted EBITDA	50	130	458	565	631	631

(-) D&A	(198)	(156)	(168)	(148)	(200)	(200)

Adjusted EBIT	(147)	(27)	291	416	431	431
% of Revenue	-24.2%	-3.8%	21.1%	29.7%	23.4%	23.4%


	Low	Median	High

Adjusted EBIT Margin	0.0%	21.1%	29.7%

支援算式

Equity Waterfall


Equity Waterfall

	Model
(USD in millions)	Low	Mid	High	Market
Enterprise Value	124	3,313	5,432	3,567
(+) Cash & Short Term Investments	526	526	526	526
(+) Investments & Other	101	101	101	101
(-) Debt	(1,169)	(1,169)	(1,169)	(1,169)
(-) Other Liabilities	(149)	(149)	(149)	(149)
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	(567)	2,622	4,741	2,876
(/) Shares Outstanding	31.5	31.5	31.5	31.5
Implied Stock Price (USD)	0.00	83.21	150.45	91.29
FX Rate: USD/ARS	0.00	0.00	0.00	0.00
Implied Stock Price (ARS)	0.00	89,371.95	161,597.39	98,050.00

Upside / (Downside)	-100.00%	-8.85%	64.81%


Stock Price	98,050.00
Stock Price Close	98,050.00
Restatment Type	Original
Reporting Currency	USD
Trading Currency	ARS
FX Rate: USD/ARS	0.00
Market Cap	3,240,799.1
Shares Outstanding	161.1
Share Exchange Ratio	0.2
Liquid Long-term Investments	0

載入錯誤