Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 13.0x - 14.4x | 13.7x |
| Selected Fwd P/E Multiple | 7.7x - 8.5x | 8.1x |
| Fair Value | ARS 83,929 - ARS 92,763 | ARS 88,346 |
| Upside | -11.4% - -2.0% | -6.7% |
| Benchmarks | - | Full Ticker |
| ICTS International N.V. | - | OTCPK:ICTS.F |
| Saker Aviation Services, Inc. | - | OTCPK:SKAS |
| Hainan Meilan International Airport Company Limited | - | OTCPK:HMCT.F |
| Beijing Capital International Airport Company Limited | - | OTCPK:BJCH.F |
| ENAV S.p.A. | - | OTCPK:EENN.F |
| Corporación América Airports S.A. | - | BASE:CAAP |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ICTS.F | SKAS | HMCT.F | BJCH.F | EENN.F | CAAP | |||
| OTCPK:ICTS.F | OTCPK:SKAS | OTCPK:HMCT.F | OTCPK:BJCH.F | OTCPK:EENN.F | BASE:CAAP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 13.5% | NM- | NM- | 1.2% | 85.0% | ||
| 3Y CAGR | NM- | 27.9% | NM- | NM- | 17.1% | NM- | ||
| Latest Twelve Months | -159.8% | -79.8% | -180.5% | -5.5% | -8.7% | -52.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.9% | 5.4% | -11.6% | -63.0% | 10.3% | -8.7% | ||
| Prior Fiscal Year | 1.6% | 27.7% | -6.5% | -37.2% | 11.6% | 17.1% | ||
| Latest Fiscal Year | -0.9% | 13.7% | -17.6% | -25.3% | 12.4% | 15.3% | ||
| Latest Twelve Months | -0.9% | 6.1% | -17.6% | -24.8% | 11.0% | 9.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -41.6x | -0.7x | 20.4x | 24.2x | 7.6x | 6.2x | ||
| Price / LTM Sales | 0.3x | 0.8x | 2.1x | 2.2x | 2.0x | 1.7x | ||
| LTM P/E Ratio | -35.4x | 13.5x | -12.1x | -8.7x | 18.5x | 19.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -35.4x | -8.7x | 18.5x | |||||
| Historical LTM P/E Ratio | -7.3x | 9.0x | 16.7x | |||||
| Selected P/E Multiple | 13.0x | 13.7x | 14.4x | |||||
| (x) LTM Net Income | 171 | 171 | 171 | |||||
| (=) Equity Value | 2,224 | 2,341 | 2,458 | |||||
| (/) Shares Outstanding | 35.1 | 35.1 | 35.1 | |||||
| Implied Value Range | 63.28 | 66.61 | 69.95 | |||||
| FX Rate: USD/ARS | 0.0 | 0.0 | 0.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 74,295.59 | 78,205.88 | 82,116.18 | 94,700.00 | ||||
| Upside / (Downside) | -21.5% | -17.4% | -13.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ICTS.F | SKAS | HMCT.F | BJCH.F | EENN.F | CAAP | |
| Value of Common Equity | 150 | 8 | 5,091 | 10,689 | 1,641 | 2,834 | |
| (/) Shares Outstanding | 37.4 | 1.0 | 537.5 | 4,579.2 | 541.4 | 35.1 | |
| Implied Stock Price | 4.00 | 8.40 | 9.47 | 2.33 | 3.03 | 80.66 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 7.17 | 7.17 | 0.86 | 0.00 | |
| Implied Stock Price (Trading Cur) | 4.00 | 8.40 | 1.32 | 0.33 | 3.52 | 94,700.00 | |
| Trading Currency | USD | USD | USD | USD | USD | ARS | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 7.17 | 7.17 | 0.86 | 0.00 | |