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 | 4.3x - 4.7x | 4.5x |
| Selected Fwd Ps Multiple | 4.2x - 4.7x | 4.4x |
| Fair Value | ARS 42,292 - ARS 46,744 | ARS 44,518 |
| Upside | 7.2% - 18.5% | 12.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Hilton Worldwide Holdings Inc. | - | NYSE:HLT |
| Meituan | - | OTCPK:MPNG.Y |
| Booking Holdings Inc. | - | NasdaqGS:BKNG |
| Marriott International, Inc. | - | NasdaqGS:MAR |
| On the Beach Group plc | - | OTCPK:OOBH.F |
| Trip.com Group Limited | - | BASE:TCOM |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| HLT | MPNG.Y | BKNG | MAR | OOBH.F | TCOM | |||
| NYSE:HLT | OTCPK:MPNG.Y | NasdaqGS:BKNG | NasdaqGS:MAR | OTCPK:OOBH.F | BASE:TCOM | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 4.7% | 28.4% | 9.5% | 4.3% | -1.8% | 8.4% | ||
| 3Y CAGR | 24.8% | 23.5% | 29.4% | 24.7% | 82.2% | 38.6% | ||
| Latest Twelve Months | 4.4% | 20.4% | 11.7% | 4.9% | 33.7% | 16.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 14.7% | 0.7% | 16.1% | 31.8% | -43.2% | 10.5% | ||
| Prior Fiscal Year | 25.9% | 5.0% | 20.1% | 48.9% | 10.6% | 22.3% | ||
| Latest Fiscal Year | 32.3% | 10.6% | 24.8% | 35.9% | 15.8% | 32.0% | ||
| Latest Twelve Months | 32.9% | 11.5% | 19.2% | 36.4% | 15.2% | 30.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 29.1x | 12.4x | 20.0x | 20.1x | 16.8x | 13.4x | ||
| Price / LTM Sales | 13.2x | 2.0x | 7.1x | 10.7x | 3.2x | 5.3x | ||
| LTM P/E Ratio | 40.0x | 17.2x | 36.9x | 29.3x | 20.9x | 17.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 2.0x | 7.1x | 13.2x | |||||
| Historical LTM P/S Ratio | 4.2x | 6.0x | 7.7x | |||||
| Selected Price / Sales Multiple | 4.3x | 4.5x | 4.7x | |||||
| (x) LTM Sales | 55,219 | 55,219 | 55,219 | |||||
| (=) Equity Value | 236,621 | 249,075 | 261,529 | |||||
| (/) Shares Outstanding | 1,133.5 | 1,133.5 | 1,133.5 | |||||
| Implied Value Range | 208.76 | 219.75 | 230.74 | |||||
| FX Rate: CNY/ARS | 0.0 | 0.0 | 0.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 37,744.77 | 39,731.33 | 41,717.90 | 39,450.00 | ||||
| Upside / (Downside) | -4.3% | 0.7% | 5.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HLT | MPNG.Y | BKNG | MAR | OOBH.F | TCOM | |
| Value of Common Equity | 63,582 | 686,938 | 177,761 | 72,357 | 627 | 247,312 | |
| (/) Shares Outstanding | 235.2 | 3,075.6 | 32.4 | 271.5 | 207.3 | 1,133.5 | |
| Implied Stock Price | 270.34 | 223.35 | 5,484.77 | 266.55 | 3.03 | 218.19 | |
| FX Conversion Rate to Trading Currency | 1.00 | 7.18 | 1.00 | 1.00 | 0.74 | 0.01 | |
| Implied Stock Price (Trading Cur) | 270.34 | 31.10 | 5,484.77 | 266.55 | 4.10 | 39,450.00 | |
| Trading Currency | USD | USD | USD | USD | USD | ARS | |
| FX Rate to Reporting Currency | 1.00 | 7.18 | 1.00 | 1.00 | 0.74 | 0.01 | |