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 | 9.5x - 10.5x | 10.0x |
| Selected Fwd P/E Multiple | 13.2x - 14.6x | 13.9x |
| Fair Value | COP 158.75 - COP 175.46 | COP 167.11 |
| Upside | -7.2% - 2.6% | -2.3% |
| Benchmarks | - | Full Ticker |
| Constructora Conconcreto S.A. | - | BVC:CONCONCRET |
| Construcciones El Condor S.A. | - | BVC:ELCONDOR |
| Yacobi Brothers Group (YSB) Ltd | - | TASE:YACO |
| Skyline Builders Group Holding Limited | - | NasdaqCM:SKBL |
| WANG & LEE GROUP, Inc. | - | NasdaqCM:WLGS |
| Construcciones Civiles S.A. | - | BVC:CONCIVILES |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| CONCONCRET | ELCONDOR | YACO | SKBL | WLGS | CONCIVILES | |||
| BVC:CONCONCRET | BVC:ELCONDOR | TASE:YACO | NasdaqCM:SKBL | NasdaqCM:WLGS | BVC:CONCIVILES | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | -2.3% | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | -20.9% | ||
| Latest Twelve Months | -1061.5% | -29.1% | -239.9% | -21.8% | -292.1% | 28.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -5.4% | -9.1% | 2.1% | 1.8% | -14.5% | 3.7% | ||
| Prior Fiscal Year | 0.1% | -28.7% | -1.3% | 1.9% | -9.5% | 2.6% | ||
| Latest Fiscal Year | -19.9% | -14.2% | -4.9% | 1.6% | -64.4% | 2.3% | ||
| Latest Twelve Months | -24.7% | -16.6% | -4.9% | 1.6% | -64.4% | 3.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -2.2x | -13.3x | 82.5x | 11.2x | 0.7x | 1.1x | ||
| Price / LTM Sales | 0.7x | 0.2x | 0.3x | 0.4x | 0.0x | 0.4x | ||
| LTM P/E Ratio | -3.0x | -0.9x | -6.9x | 22.4x | -0.1x | 10.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -6.9x | -0.9x | 22.4x | |||||
| Historical LTM P/E Ratio | 4.7x | 7.7x | 22.0x | |||||
| Selected P/E Multiple | 9.5x | 10.0x | 10.5x | |||||
| (x) LTM Net Income | 1,560 | 1,560 | 1,560 | |||||
| (=) Equity Value | 14,880 | 15,663 | 16,446 | |||||
| (/) Shares Outstanding | 96.0 | 96.0 | 96.0 | |||||
| Implied Value Range | 155.00 | 163.16 | 171.32 | |||||
| FX Rate: COP/COP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 155.00 | 163.16 | 171.32 | 171.00 | ||||
| Upside / (Downside) | -9.4% | -4.6% | 0.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CONCONCRET | ELCONDOR | YACO | SKBL | WLGS | CONCIVILES | |
| Value of Common Equity | 487,730 | 268,803 | 107 | 16 | 0 | 16,416 | |
| (/) Shares Outstanding | 1,134.3 | 574.4 | 180.1 | 30.2 | 31.8 | 96.0 | |
| Implied Stock Price | 430.00 | 468.00 | 0.60 | 0.54 | 0.01 | 171.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 430.00 | 468.00 | 0.60 | 0.54 | 0.01 | 171.00 | |
| Trading Currency | COP | COP | ILS | USD | USD | COP | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |