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 | 30.4x - 33.6x | 32.0x |
| Selected Fwd P/E Multiple | -6.7x - -7.4x | -7.0x |
| Fair Value | $0.17 - $0.19 | $0.18 |
| Upside | -53.4% - -48.5% | -50.9% |
| Benchmarks | - | Full Ticker |
| The AES Corporation | - | BOVESPA:A1ES34 |
| Central Puerto S.A. | - | BASE:CEPU |
| Duke Energy Corporation | - | BOVESPA:DUKB34 |
| Acen Corporation | - | PSE:ACEN |
| Montauk Renewables, Inc. | - | JSE:MKR |
| Central Costanera S.A. | - | OTCPK:EDCF.F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A1ES34 | CEPU | DUKB34 | ACEN | MKR | EDCF.F | |||
| BOVESPA:A1ES34 | BASE:CEPU | BOVESPA:DUKB34 | PSE:ACEN | JSE:MKR | OTCPK:EDCF.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 41.0% | 32.8% | 3.5% | 60.2% | 10.8% | 2.9% | ||
| 3Y CAGR | NM- | NM- | 3.7% | 12.3% | NM- | NM- | ||
| Latest Twelve Months | 596.7% | -84.6% | 4.8% | 10.1% | -34.9% | 105.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -1.5% | 19.8% | 10.6% | 29.6% | 6.0% | -19.5% | ||
| Prior Fiscal Year | 1.9% | 47.2% | 14.6% | 18.5% | 8.5% | -115.9% | ||
| Latest Fiscal Year | 13.7% | 6.7% | 14.7% | 20.2% | 5.5% | 5.8% | ||
| Latest Twelve Months | 13.7% | 6.7% | 14.7% | 20.2% | 5.5% | 5.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.3x | 6.7x | 12.4x | 28.9x | 6.8x | 8.5x | ||
| Price / LTM Sales | 0.6x | 2.6x | 3.0x | 3.0x | 1.5x | 2.8x | ||
| LTM P/E Ratio | 4.6x | 39.2x | 20.7x | 15.0x | 27.5x | 47.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 4.6x | 20.7x | 39.2x | |||||
| Historical LTM P/E Ratio | -25.5x | -10.7x | 47.8x | |||||
| Selected P/E Multiple | 30.4x | 32.0x | 33.6x | |||||
| (x) LTM Net Income | 6,428 | 6,428 | 6,428 | |||||
| (=) Equity Value | 195,389 | 205,673 | 215,956 | |||||
| (/) Shares Outstanding | 1,056.4 | 1,056.4 | 1,056.4 | |||||
| Implied Value Range | 184.95 | 194.69 | 204.42 | |||||
| FX Rate: ARS/USD | 1,075.8 | 1,075.8 | 1,075.8 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.17 | 0.18 | 0.19 | 0.37 | ||||
| Upside / (Downside) | -53.8% | -51.3% | -48.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A1ES34 | CEPU | DUKB34 | ACEN | MKR | EDCF.F | |
| Value of Common Equity | 7,307 | 1,885,786 | 90,686 | 111,493 | 278 | 422,665 | |
| (/) Shares Outstanding | 711.9 | 1,502.6 | 777.0 | 39,677.4 | 141.8 | 1,056.4 | |
| Implied Stock Price | 10.26 | 1,255.00 | 116.71 | 2.81 | 1.96 | 400.09 | |
| FX Conversion Rate to Trading Currency | 0.17 | 1.00 | 0.17 | 1.00 | 0.05 | 1,075.80 | |
| Implied Stock Price (Trading Cur) | 61.75 | 1,255.00 | 702.10 | 2.81 | 38.75 | 0.37 | |
| Trading Currency | BRL | ARS | BRL | PHP | ZAR | USD | |
| FX Rate to Reporting Currency | 0.17 | 1.00 | 0.17 | 1.00 | 0.05 | 1,075.80 | |