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 | 10.8x - 12.0x | 11.4x |
| Selected Fwd P/E Multiple | 10.7x - 11.8x | 11.3x |
| Fair Value | ARS 1,067 - ARS 1,179 | ARS 1,123 |
| Upside | -17.6% - -8.9% | -13.3% |
| Benchmarks | - | Full Ticker |
| BrasilAgro - Companhia Brasileira de Propriedades Agrícolas | - | BOVESPA:AGRO3 |
| SLC Agrícola S.A. | - | BOVESPA:SLCE3 |
| Molinos Juan Semino S.A. | - | BASE:SEMI |
| Ledesma Sociedad Anónima Agrícola Industrial | - | BASE:LEDE |
| Adecoagro S.A. | - | BASE:ADGO |
| Cresud Sociedad Anónima, Comercial, Inmobiliaria, Financiera y Agropecuaria | - | BASE:CRES |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| AGRO3 | SLCE3 | SEMI | LEDE | ADGO | CRES | |||
| BOVESPA:AGRO3 | BOVESPA:SLCE3 | BASE:SEMI | BASE:LEDE | BASE:ADGO | BASE:CRES | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 5.1% | 10.3% | 101.7% | NM- | NM- | NM- | ||
| 3Y CAGR | -10.6% | -21.7% | NM- | 77.5% | -10.9% | NM- | ||
| Latest Twelve Months | 30.8% | 28.9% | -131.7% | -152.4% | -75.0% | -44.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 27.8% | 16.7% | 2.7% | 5.9% | 8.7% | 27.0% | ||
| Prior Fiscal Year | 21.5% | 12.4% | 10.5% | 7.7% | 17.4% | 23.0% | ||
| Latest Fiscal Year | 22.3% | 7.4% | 5.5% | 5.4% | 6.1% | 11.0% | ||
| Latest Twelve Months | 25.2% | 10.2% | -7.8% | -14.8% | 4.0% | 9.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.7x | 7.2x | -15.9x | -8.2x | 5.6x | 52.0x | ||
| Price / LTM Sales | 1.7x | 1.1x | 1.4x | 0.8x | 0.6x | 1.1x | ||
| LTM P/E Ratio | 6.6x | 10.9x | -17.9x | -5.4x | 15.1x | 11.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -17.9x | 6.6x | 15.1x | |||||
| Historical LTM P/E Ratio | -0.5x | 2.0x | 5.6x | |||||
| Selected P/E Multiple | 10.8x | 11.4x | 12.0x | |||||
| (x) LTM Net Income | 65,853 | 65,853 | 65,853 | |||||
| (=) Equity Value | 712,330 | 749,821 | 787,312 | |||||
| (/) Shares Outstanding | 607.7 | 607.7 | 607.7 | |||||
| Implied Value Range | 1,172.22 | 1,233.91 | 1,295.61 | |||||
| FX Rate: ARS/ARS | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,172.22 | 1,233.91 | 1,295.61 | 1,295.00 | ||||
| Upside / (Downside) | -9.5% | -4.7% | 0.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AGRO3 | SLCE3 | SEMI | LEDE | ADGO | CRES | |
| Value of Common Equity | 2,068 | 8,134 | 57,375 | 401,764 | 819 | 786,941 | |
| (/) Shares Outstanding | 99.6 | 440.9 | 2,500.0 | 438.1 | 88.3 | 607.7 | |
| Implied Stock Price | 20.76 | 18.45 | 22.95 | 917.00 | 9.27 | 1,295.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 20.76 | 18.45 | 22.95 | 917.00 | 10,800.00 | 1,295.00 | |
| Trading Currency | BRL | BRL | ARS | ARS | ARS | ARS | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.00 | 1.00 | |