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 | 15.4x - 17.0x | 16.2x |
| Selected Fwd P/E Multiple | -13.1x - -14.5x | -13.8x |
| Fair Value | ARS 2,915 - ARS 3,222 | ARS 3,069 |
| Upside | -41.7% - -35.6% | -38.6% |
| Benchmarks | - | Full Ticker |
| S.A. San Miguel A.G.I.C.I. y F. | - | BASE:SAMI |
| Compañía Introductora de Buenos Aires S.A. | - | BASE:INTR |
| Inversora Juramento S.A. | - | BASE:INVJ |
| Adecoagro S.A. | - | BASE:ADGO |
| Carlos Casado S.A. | - | BASE:CADO |
| Molinos Rio de la Plata S.A. | - | BASE:MOLI5 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SAMI | INTR | INVJ | ADGO | CADO | MOLI5 | |||
| BASE:SAMI | BASE:INTR | BASE:INVJ | BASE:ADGO | BASE:CADO | BASE:MOLI5 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -5.9% | NM- | NM- | 5.3% | NM- | ||
| 3Y CAGR | NM- | -9.8% | NM- | -10.9% | NM- | 81.0% | ||
| Latest Twelve Months | -14.9% | 170.3% | NM | -59.2% | NM | -67.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -40.1% | 1.3% | -2.3% | 8.2% | -0.3% | 5.9% | ||
| Prior Fiscal Year | -43.7% | -5.1% | -2.8% | 17.4% | -39.3% | 10.7% | ||
| Latest Fiscal Year | -14.2% | 0.2% | NA | 6.1% | 24.4% | 3.7% | ||
| Latest Twelve Months | -14.2% | 1.7% | NA | 6.1% | -385.9% | 3.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 53.5x | 4.0x | NA | 4.9x | NA | -643.9x | ||
| Price / LTM Sales | 1.3x | 0.9x | NA | 0.8x | NA | 0.9x | ||
| LTM P/E Ratio | -9.3x | 48.8x | NA | 12.4x | NA | 23.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -9.3x | 12.4x | 48.8x | |||||
| Historical LTM P/E Ratio | 2.9x | 5.8x | 23.5x | |||||
| Selected P/E Multiple | 15.4x | 16.2x | 17.0x | |||||
| (x) LTM Net Income | 32,687 | 32,687 | 32,687 | |||||
| (=) Equity Value | 502,034 | 528,457 | 554,880 | |||||
| (/) Shares Outstanding | 177.1 | 177.1 | 177.1 | |||||
| Implied Value Range | 2,835.27 | 2,984.50 | 3,133.72 | |||||
| FX Rate: ARS/ARS | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,835.27 | 2,984.50 | 3,133.72 | 5,000.00 | ||||
| Upside / (Downside) | -43.3% | -40.3% | -37.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SAMI | INTR | INVJ | ADGO | CADO | MOLI5 | |
| Value of Common Equity | 128,018 | 44,862 | 236,052 | 1,089 | 61,970 | 885,337 | |
| (/) Shares Outstanding | 1,485.1 | 121.1 | 707.8 | 78.0 | 123.2 | 177.1 | |
| Implied Stock Price | 86.20 | 370.50 | 333.50 | 13.96 | 503.00 | 5,000.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 86.20 | 370.50 | 333.50 | 15,000.00 | 503.00 | 5,000.00 | |
| Trading Currency | ARS | ARS | ARS | ARS | ARS | ARS | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 0.00 | 1.00 | 1.00 | |