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 | 14.6x - 16.1x | 15.3x |
Selected Fwd P/E Multiple | 8.0x - 8.9x | 8.4x |
Fair Value | ARS 104,090 - ARS 115,047 | ARS 109,569 |
Upside | -7.2% - 2.6% | -2.3% |
Benchmarks | - | Full Ticker |
COSCO SHIPPING Ports Limited | - | OTCPK:CSPK.F |
Saker Aviation Services, Inc. | - | OTCPK:SKAS |
Sky Harbour Group Corporation | - | NYSE:SKYH |
Singularity Future Technology Ltd. | - | NasdaqCM:SGLY |
ICTS International N.V. | - | OTCPK:ICTS.F |
Corporación América Airports S.A. | - | BASE:CAAP |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
CSPK.F | SKAS | SKYH | SGLY | ICTS.F | CAAP | |||
OTCPK:CSPK.F | OTCPK:SKAS | NYSE:SKYH | NasdaqCM:SGLY | OTCPK:ICTS.F | BASE:CAAP | |||
Historical Net Income Growth | ||||||||
5Y CAGR | 0.1% | 13.5% | NM- | NM- | NM- | 85.0% | ||
3Y CAGR | -4.5% | 27.9% | NM- | NM- | NM- | NM- | ||
Latest Twelve Months | 1.5% | -79.8% | -13.0% | 56.8% | -159.8% | -52.5% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 30.3% | 5.4% | -593.9% | -391.2% | 2.9% | -8.7% | ||
Prior Fiscal Year | 22.3% | 27.7% | -213.6% | -506.7% | 1.6% | 17.1% | ||
Latest Fiscal Year | 20.5% | 13.7% | -306.4% | -162.9% | -0.9% | 15.3% | ||
Latest Twelve Months | 21.3% | 6.1% | -182.0% | -171.2% | -0.9% | 9.2% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 4.6x | -0.6x | -36.5x | 3.5x | -42.6x | 6.5x | ||
Price / LTM Sales | 1.8x | 0.9x | 46.7x | 1.9x | 0.3x | 1.8x | ||
LTM P/E Ratio | 8.4x | 14.1x | -11.0x | -1.1x | -36.4x | 20.0x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | -36.4x | -1.1x | 14.1x | |||||
Historical LTM P/E Ratio | -7.3x | 9.0x | 16.7x | |||||
Selected P/E Multiple | 14.6x | 15.3x | 16.1x | |||||
(x) LTM Net Income | 171 | 171 | 171 | |||||
(=) Equity Value | 2,488 | 2,619 | 2,750 | |||||
(/) Shares Outstanding | 35.1 | 35.1 | 35.1 | |||||
Implied Value Range | 70.80 | 74.53 | 78.25 | |||||
FX Rate: USD/ARS | 0.0 | 0.0 | 0.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 94,341.93 | 99,307.29 | 104,272.66 | 112,150.00 | ||||
Upside / (Downside) | -15.9% | -11.5% | -7.0% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | CSPK.F | SKAS | SKYH | SGLY | ICTS.F | CAAP | |
Value of Common Equity | 2,512 | 8 | 351 | 4 | 154 | 2,957 | |
(/) Shares Outstanding | 3,874.2 | 1.0 | 33.8 | 4.2 | 37.4 | 35.1 | |
Implied Stock Price | 0.65 | 7.82 | 10.36 | 0.94 | 4.12 | 84.17 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.00 | |
Implied Stock Price (Trading Cur) | 0.65 | 7.82 | 10.36 | 0.94 | 4.12 | 112,150.00 | |
Trading Currency | USD | USD | USD | USD | USD | ARS | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.00 |