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 | 1.7x - 1.9x | 1.8x |
| Selected Fwd Ps Multiple | 2.5x - 2.7x | 2.6x |
| Fair Value | ARS 55,314 - ARS 61,137 | ARS 58,226 |
| Upside | 1.6% - 12.3% | 6.9% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Companhia de Saneamento de Minas Gerais | - | BOVESPA:CSMG3 |
| Companhia Catarinense de Águas e Saneamento - CASAN | - | BOVESPA:CASN3 |
| Emirates Central Cooling Systems Corporation | - | DFM:EMPOWER |
| Middlesex Water Company | - | NasdaqGS:MSEX |
| Watlington Waterworks Limited | - | BER:WWW.BH |
| Companhia de Saneamento Básico do Estado de São Paulo - SABESP | - | BASE:SBS |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| CSMG3 | CASN3 | EMPOWER | MSEX | WWW.BH | SBS | |||
| BOVESPA:CSMG3 | BOVESPA:CASN3 | DFM:EMPOWER | NasdaqGS:MSEX | BER:WWW.BH | BASE:SBS | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 8.8% | 11.7% | 8.3% | 7.3% | NM- | 15.0% | ||
| 3Y CAGR | 10.2% | 17.0% | 9.8% | 10.3% | NM- | 22.9% | ||
| Latest Twelve Months | 0.8% | 19.9% | 6.3% | 11.9% | 20.6% | 48.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 15.1% | 9.0% | 33.2% | 24.2% | 20.1% | 15.3% | ||
| Prior Fiscal Year | 18.6% | 3.1% | 31.4% | 18.9% | 14.6% | 13.8% | ||
| Latest Fiscal Year | 16.7% | 12.5% | 27.5% | 23.1% | 25.1% | 26.5% | ||
| Latest Twelve Months | 17.5% | 16.4% | 27.1% | 22.1% | 25.1% | 27.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.7x | 16.7x | 13.9x | 15.5x | 5.4x | 5.3x | ||
| Price / LTM Sales | 1.3x | 5.7x | 5.2x | 4.9x | 2.4x | 2.0x | ||
| LTM P/E Ratio | 7.5x | 34.4x | 19.2x | 22.2x | 9.4x | 7.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.3x | 4.9x | 5.7x | |||||
| Historical LTM P/S Ratio | 1.4x | 1.7x | 2.1x | |||||
| Selected Price / Sales Multiple | 1.7x | 1.8x | 1.9x | |||||
| (x) LTM Sales | 40,226 | 40,226 | 40,226 | |||||
| (=) Equity Value | 67,994 | 71,572 | 75,151 | |||||
| (/) Shares Outstanding | 284.2 | 284.2 | 284.2 | |||||
| Implied Value Range | 239.22 | 251.81 | 264.40 | |||||
| FX Rate: BRL/ARS | 0.0 | 0.0 | 0.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 56,175.40 | 59,132.00 | 62,088.60 | 54,450.00 | ||||
| Upside / (Downside) | 3.2% | 8.6% | 14.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CSMG3 | CASN3 | EMPOWER | MSEX | WWW.BH | SBS | |
| Value of Common Equity | 10,143 | 9,698 | 17,400 | 959 | 33 | 65,905 | |
| (/) Shares Outstanding | 379.2 | 1,150.7 | 10,000.0 | 18.0 | 1.1 | 284.2 | |
| Implied Stock Price | 26.75 | 8.43 | 1.74 | 53.22 | 30.00 | 231.87 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.00 | |
| Implied Stock Price (Trading Cur) | 26.75 | 8.43 | 1.74 | 53.22 | 30.00 | 54,450.00 | |
| Trading Currency | BRL | BRL | AED | USD | BMD | ARS | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.00 | |