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 |
|---|---|---|
| Adjusted Earnings | 7.533 B - 37.914 B | 14.404 B |
| Discount Rate | 9.0% - 7.0% | 8.0% |
| Fair Value | ARS 792.13 - ARS 1,909 | ARS 1,027 |
| Upside | -54.7% - 9.1% | -41.3% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | Dec-24 | ||
| (ARS in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 10,192 | 27,977 | 105,425 | 173,677 | 161,414 | 161,414 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 7,254 | 11,227 | 8,390 | 280,487 | (99,147) | (99,147) | |
| (+) Net Interest Expense | (5) | 298 | 538 | (1,967) | (3,763) | (3,763) | |
| (+) Other Non Operating Exp. | (2,223) | (407) | (13,620) | (63,856) | (13,405) | (13,405) | |
| (+) D&A | 582 | 833 | 604 | 734 | 516 | 516 | |
| (+) Non-recurring Items | (4,060) | (4,824) | 8,059 | (206,999) | 126,849 | 126,849 | |
| Adjusted EBITDA | 1,549 | 7,128 | 3,971 | 8,399 | 11,050 | 11,050 | |
| (-) D&A | (582) | (833) | (604) | (734) | (516) | (516) | |
| Adjusted EBIT | 967 | 6,295 | 3,367 | 7,665 | 10,534 | 10,534 | |
| % of Revenue | 9.5% | 22.5% | 3.2% | 4.4% | 6.5% | 6.5% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 3.2% | 6.5% | 22.5% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (ARS in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 83,704 | 180,050 | 541,627 | 476,341 | |||
| (+) Cash & Short Term Investments | 235,130 | 235,130 | 235,130 | 235,130 | |||
| (+) Investments & Other | 48,679 | 48,679 | 48,679 | 48,679 | |||
| (-) Debt | (3) | (3) | (3) | (3) | |||
| (-) Other Liabilities | (42,810) | (42,810) | (42,810) | (42,810) | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 324,700 | 421,046 | 782,623 | 717,337 | |||
| (/) Shares Outstanding | 409.9 | 409.9 | 409.9 | 409.9 | |||
| Implied Stock Price (ARS) | 792.13 | 1,027.18 | 1,909.27 | 1,750.00 | |||
| FX Rate: ARS/ARS | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (ARS) | 792.13 | 1,027.18 | 1,909.27 | 1,750.00 | |||
| Upside / (Downside) | -54.74% | -41.30% | 9.10% | ||||
| Stock Price | 1,750.00 | ||||||
| Stock Price Close | 1,750.00 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | ARS | ||||||
| Trading Currency | ARS | ||||||
| FX Rate: ARS/ARS | 1.00 | ||||||
| Market Cap | 717,336.8 | ||||||
| Shares Outstanding | 409.9 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||