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 EBIT Multiple | -37.4x - -41.3x | -39.3x |
| Selected Fwd EBIT Multiple | 22.7x - 25.1x | 23.9x |
| Fair Value | €5.15 - €6.11 | €5.63 |
| Upside | -40.5% - -29.4% | -34.9% |
| Benchmarks | Ticker | Full Ticker |
| Liberty Latin America Ltd. | LILA.B | PINC:LILA.B |
| AT&T Inc. | T | BASE:T |
| Telefónica, S.A. | TEFO | BASE:TEFO |
| Empresa Nacional de Telecomunicaciones S.A. | ENTEL | SNSE:ENTEL |
| América Móvil, S.A.B. de C.V. | AMX | BASE:AMX |
| Telecom Argentina S.A. | TEO | DB:TEO |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| LILA.B | T | TEFO | ENTEL | AMX | TEO | ||
| PINC:LILA.B | BASE:T | BASE:TEFO | SNSE:ENTEL | BASE:AMX | DB:TEO | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | -2.3% | -0.9% | -3.2% | 8.4% | 6.3% | NM- | |
| 3Y CAGR | -8.1% | -8.7% | 25.8% | -7.8% | 7.2% | NM- | |
| Latest Twelve Months | -14.5% | 2.8% | 94.8% | 24.9% | 20.7% | 40.4% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 13.5% | 21.3% | 8.7% | 7.8% | 17.9% | -0.2% | |
| Prior Fiscal Year | 13.7% | 21.4% | 5.8% | 6.5% | 18.3% | -5.1% | |
| Latest Fiscal Year | 11.9% | 21.6% | 11.1% | 7.5% | 20.7% | -3.3% | |
| Latest Twelve Months | 11.9% | 21.7% | 11.1% | 7.5% | 20.7% | -3.3% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 2.11x | 2.86x | 1.39x | 1.20x | 2.03x | 1.91x | |
| EV / LTM EBITDA | 6.3x | 7.9x | 5.9x | 5.3x | 5.1x | 8.2x | |
| EV / LTM EBIT | 17.8x | 13.2x | 12.5x | 16.1x | 9.8x | -58.1x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | 9.8x | 13.2x | 17.8x | ||||
| Historical EV / LTM EBIT | -58.1x | -19.7x | 70.3x | ||||
| Selected EV / LTM EBIT | -37.4x | -39.3x | -41.3x | ||||
| (x) LTM EBIT | (136,295) | (136,295) | (136,295) | ||||
| (=) Implied Enterprise Value | 5,093,094 | 5,361,151 | 5,629,209 | ||||
| (-) Non-shareholder Claims * | (2,836,491) | (2,836,491) | (2,836,491) | ||||
| (=) Equity Value | 2,256,603 | 2,524,660 | 2,792,718 | ||||
| (/) Shares Outstanding | 537.9 | 537.9 | 537.9 | ||||
| Implied Value Range | 4,195.09 | 4,693.42 | 5,191.75 | ||||
| FX Rate: ARS/EUR | 1,323.0 | 1,323.0 | 1,323.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 3.17 | 3.55 | 3.92 | 8.65 | |||
| Upside / (Downside) | -63.3% | -59.0% | -54.6% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | LILA.B | T | TEFO | ENTEL | AMX | TEO | |
| Enterprise Value | 9,369 | 328,731 | 52,486 | 3,249,556 | 1,543,924 | 8,992,494 | |
| (+) Cash & Short Term Investments | 736 | 6,885 | 8,496 | 273,778 | 94,004 | 351,903 | |
| (+) Investments & Other | 109 | 942 | 9,971 | 230 | 17,587 | 13,609 | |
| (-) Debt | (8,664) | (143,594) | (47,085) | (2,699,964) | (781,585) | (3,092,224) | |
| (-) Other Liabilities | (505) | (18,095) | (3,402) | 0 | (63,099) | (109,779) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 1,044 | 174,869 | 20,466 | 823,601 | 810,831 | 6,156,003 | |
| (/) Shares Outstanding | 198.1 | 18,760.1 | 36,054.6 | 302.0 | 2,370.7 | 537.9 | |
| Implied Stock Price | 5.27 | 9.32 | 0.57 | 2,727.00 | 342.02 | 11,444.19 | |
| FX Conversion Rate to Trading Currency | 1.00 | 0.00 | 0.00 | 1.00 | 0.02 | 1,323.03 | |
| Implied Stock Price (Trading Cur) | 5.27 | 10,850.00 | 751.00 | 2,727.00 | 20,375.00 | 8.65 | |
| Trading Currency | USD | ARS | ARS | CLP | ARS | EUR | |
| FX Rate to Reporting Currency | 1.00 | 0.00 | 0.00 | 1.00 | 0.02 | 1,323.03 | |