看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 11.6x - 12.8x | 12.2x |
| Selected Fwd P/E Multiple | 10.8x - 12.0x | 11.4x |
| Fair Value | ARS 1,114 - ARS 1,231 | ARS 1,172 |
| Upside | -17.8% - -9.2% | -13.5% |
| Benchmarks | - | Full Ticker |
| BrasilAgro - Companhia Brasileira de Propriedades Agrícolas | - | BOVESPA:AGRO3 |
| SLC Agrícola S.A. | - | BOVESPA:SLCE3 |
| Molinos Juan Semino S.A. | - | BASE:SEMI |
| Adecoagro S.A. | - | BASE:ADGO |
| Molinos Rio de la Plata S.A. | - | BASE:MOLI |
| Cresud Sociedad Anónima, Comercial, Inmobiliaria, Financiera y Agropecuaria | - | BASE:CRES |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| AGRO3 | SLCE3 | SEMI | ADGO | MOLI | CRES | |||
| BOVESPA:AGRO3 | BOVESPA:SLCE3 | BASE:SEMI | BASE:ADGO | BASE:MOLI | BASE:CRES | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 5.1% | 10.3% | 129.4% | NM- | NM- | NM- | ||
| 3Y CAGR | -10.6% | -21.7% | 116.9% | -10.9% | 81.0% | NM- | ||
| Latest Twelve Months | 30.8% | 4.0% | -74.5% | -83.3% | -141.0% | -44.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 27.8% | 16.4% | 2.9% | 9.4% | 5.7% | 27.0% | ||
| Prior Fiscal Year | 21.5% | 12.4% | 7.2% | 17.4% | 10.7% | 23.0% | ||
| Latest Fiscal Year | 22.3% | 7.4% | 2.5% | 6.1% | 3.7% | 11.0% | ||
| Latest Twelve Months | 25.2% | 7.5% | 2.5% | 2.3% | -6.6% | 9.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.9x | 7.8x | 23.6x | 7.0x | -15.5x | 52.8x | ||
| Price / LTM Sales | 1.7x | 1.0x | 0.8x | 0.5x | 0.7x | 1.2x | ||
| LTM P/E Ratio | 6.8x | 13.1x | 32.4x | 23.6x | -10.8x | 12.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -10.8x | 13.1x | 32.4x | |||||
| Historical LTM P/E Ratio | -0.5x | 2.0x | 5.6x | |||||
| Selected P/E Multiple | 11.6x | 12.2x | 12.8x | |||||
| (x) LTM Net Income | 65,853 | 65,853 | 65,853 | |||||
| (=) Equity Value | 762,088 | 802,198 | 842,308 | |||||
| (/) Shares Outstanding | 607.7 | 607.7 | 607.7 | |||||
| Implied Value Range | 1,254.10 | 1,320.11 | 1,386.11 | |||||
| FX Rate: ARS/ARS | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,254.10 | 1,320.11 | 1,386.11 | 1,355.00 | ||||
| Upside / (Downside) | -7.4% | -2.6% | 2.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AGRO3 | SLCE3 | SEMI | ADGO | MOLI | CRES | |
| Value of Common Equity | 2,119 | 7,716 | 49,500 | 679 | 550,870 | 823,402 | |
| (/) Shares Outstanding | 99.6 | 440.9 | 2,500.0 | 81.5 | 201.4 | 607.7 | |
| Implied Stock Price | 21.27 | 17.50 | 19.80 | 8.33 | 2,735.00 | 1,355.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 21.27 | 17.50 | 19.80 | 11,425.00 | 2,735.00 | 1,355.00 | |
| Trading Currency | BRL | BRL | ARS | ARS | ARS | ARS | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 0.00 | 1.00 | 1.00 | |