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 | 4.9x - 5.4x | 5.2x |
| Selected Fwd P/E Multiple | -100.4x - -110.9x | -105.6x |
| Fair Value | €3.49 - €3.85 | €3.67 |
| Upside | -59.2% - -54.9% | -57.1% |
| Benchmarks | - | Full Ticker |
| Liberty Latin America Ltd. | - | PINC:LILA.B |
| AT&T Inc. | - | BASE:T |
| Telefónica, S.A. | - | BASE:TEFO |
| Empresa Nacional de Telecomunicaciones S.A. | - | SNSE:ENTEL |
| América Móvil, S.A.B. de C.V. | - | BASE:AMX |
| Telecom Argentina S.A. | - | DB:TEO |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| LILA.B | T | TEFO | ENTEL | AMX | TEO | |||
| PINC:LILA.B | BASE:T | BASE:TEFO | SNSE:ENTEL | BASE:AMX | DB:TEO | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -5.0% | NM- | -15.2% | -13.3% | NM- | ||
| 3Y CAGR | NM- | -21.4% | NM- | -3.4% | -25.4% | 168.1% | ||
| Latest Twelve Months | -792.7% | -12.4% | 72.3% | -23.9% | -43.6% | 280.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -8.8% | 5.9% | 7.4% | 7.1% | 11.1% | 0.8% | ||
| Prior Fiscal Year | -1.6% | 11.6% | -2.8% | 3.6% | 9.3% | -12.5% | ||
| Latest Fiscal Year | -14.7% | 8.8% | -0.8% | 2.5% | 3.3% | 24.5% | ||
| Latest Twelve Months | -14.7% | 9.6% | -0.8% | 2.5% | 3.7% | 24.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.3x | 8.0x | 5.9x | 5.4x | 3.4x | 8.0x | ||
| Price / LTM Sales | 0.2x | 1.6x | 0.6x | 0.3x | 1.1x | 1.2x | ||
| LTM P/E Ratio | -1.7x | 16.9x | -80.2x | 12.2x | 30.7x | 4.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -80.2x | 12.2x | 30.7x | |||||
| Historical LTM P/E Ratio | -956.2x | -2.1x | 46.1x | |||||
| Selected P/E Multiple | 4.9x | 5.2x | 5.4x | |||||
| (x) LTM Net Income | 1,012,404 | 1,012,404 | 1,012,404 | |||||
| (=) Equity Value | 4,974,062 | 5,235,855 | 5,497,647 | |||||
| (/) Shares Outstanding | 537.9 | 537.9 | 537.9 | |||||
| Implied Value Range | 9,246.93 | 9,733.61 | 10,220.29 | |||||
| FX Rate: ARS/EUR | 1,326.3 | 1,326.3 | 1,326.3 | Market Price | ||||
| Implied Value Range (Trading Cur) | 6.97 | 7.34 | 7.71 | 8.55 | ||||
| Upside / (Downside) | -18.5% | -14.2% | -9.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | LILA.B | T | TEFO | ENTEL | AMX | TEO | |
| Value of Common Equity | 1,044 | 177,504 | 20,388 | 827,527 | 920,753 | 6,100,093 | |
| (/) Shares Outstanding | 198.1 | 18,760.1 | 36,054.6 | 302.0 | 2,666.4 | 537.9 | |
| Implied Stock Price | 5.27 | 9.46 | 0.57 | 2,740.00 | 345.32 | 11,340.25 | |
| FX Conversion Rate to Trading Currency | 1.00 | 0.00 | 0.00 | 1.00 | 0.02 | 1,326.35 | |
| Implied Stock Price (Trading Cur) | 5.27 | 11,075.00 | 750.00 | 2,740.00 | 20,575.00 | 8.55 | |
| Trading Currency | USD | ARS | ARS | CLP | ARS | EUR | |
| FX Rate to Reporting Currency | 1.00 | 0.00 | 0.00 | 1.00 | 0.02 | 1,326.35 | |