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 Ps Multiple | 0.6x - 0.6x | 0.6x |
| Selected Fwd Ps Multiple | 0.8x - 0.9x | 0.9x |
| Fair Value | ARS 2,941 - ARS 3,251 | ARS 3,096 |
| Upside | -41.2% - -35.0% | -38.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Adecoagro S.A. | - | BASE:ADGO |
| Morixe Hermanos S.A.C.I. | - | BASE:MORI |
| Compañía Introductora de Buenos Aires S.A. | - | BASE:INTR |
| S.A. San Miguel A.G.I.C.I. y F. | - | BASE:SAMI |
| Molinos Juan Semino S.A. | - | BASE:SEMI |
| Molinos Rio de la Plata S.A. | - | BASE:MOLI5 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| ADGO | MORI | INTR | SAMI | SEMI | MOLI5 | |||
| BASE:ADGO | BASE:MORI | BASE:INTR | BASE:SAMI | BASE:SEMI | BASE:MOLI5 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 11.4% | 108.7% | 76.5% | 57.0% | 81.3% | 81.6% | ||
| 3Y CAGR | 10.5% | 130.6% | 94.6% | 105.5% | 108.2% | 89.1% | ||
| Latest Twelve Months | 16.9% | -12.7% | -15.0% | 254.3% | -34.8% | -6.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.2% | 0.3% | 1.3% | -40.1% | 3.2% | 5.9% | ||
| Prior Fiscal Year | 17.4% | 0.8% | -5.1% | -43.7% | 10.5% | 10.7% | ||
| Latest Fiscal Year | 6.1% | 3.3% | 0.2% | -14.2% | 5.5% | 3.7% | ||
| Latest Twelve Months | 6.1% | 3.3% | 1.7% | -14.2% | -3.4% | 3.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 4.9x | 4.3x | 3.7x | 49.1x | -1501.0x | -649.3x | ||
| Price / LTM Sales | 0.7x | 0.7x | 0.8x | 1.0x | 1.4x | 0.9x | ||
| LTM P/E Ratio | 12.1x | 20.0x | 44.8x | -7.0x | -41.3x | 23.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.7x | 0.8x | 1.4x | |||||
| Historical LTM P/S Ratio | 0.2x | 0.3x | 0.9x | |||||
| Selected Price / Sales Multiple | 0.6x | 0.6x | 0.6x | |||||
| (x) LTM Sales | 882,117 | 882,117 | 882,117 | |||||
| (=) Equity Value | 493,797 | 519,786 | 545,775 | |||||
| (/) Shares Outstanding | 177.1 | 177.1 | 177.1 | |||||
| Implied Value Range | 2,788.75 | 2,935.53 | 3,082.30 | |||||
| FX Rate: ARS/ARS | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,788.75 | 2,935.53 | 3,082.30 | 5,000.00 | ||||
| Upside / (Downside) | -44.2% | -41.3% | -38.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ADGO | MORI | INTR | SAMI | SEMI | MOLI5 | |
| Value of Common Equity | 902 | 69,136 | 41,169 | 103,513 | 66,125 | 885,337 | |
| (/) Shares Outstanding | 78.0 | 281.9 | 121.1 | 1,485.1 | 2,500.0 | 177.1 | |
| Implied Stock Price | 11.57 | 245.25 | 340.00 | 69.70 | 26.45 | 5,000.00 | |
| FX Conversion Rate to Trading Currency | 0.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 13,150.00 | 245.25 | 340.00 | 69.70 | 26.45 | 5,000.00 | |
| Trading Currency | ARS | ARS | ARS | ARS | ARS | ARS | |
| FX Rate to Reporting Currency | 0.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |