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 Ps Multiple | 2.2x - 2.5x | 2.4x |
| Selected Fwd Ps Multiple | 2.0x - 2.3x | 2.2x |
| Fair Value | ARS 41,505 - ARS 45,874 | ARS 43,690 |
| Upside | -9.8% - -0.3% | -5.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Centrica plc | - | LSE:CNA |
| Telecom Plus Plc | - | LSE:TEP |
| REN - Redes Energéticas Nacionais, SGPS, S.A. | - | LSE:0KBT |
| ACEA S.p.A. | - | LSE:0MHD |
| MVV Energie AG | - | LSE:0FCK |
| National Grid plc | - | BASE:NGG |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| CNA | TEP | 0KBT | 0MHD | 0FCK | NGG | |||
| LSE:CNA | LSE:TEP | LSE:0KBT | LSE:0MHD | LSE:0FCK | BASE:NGG | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 8.9% | 16.0% | 5.7% | 6.1% | 11.1% | 6.6% | ||
| 3Y CAGR | 10.5% | 23.9% | 7.2% | 2.1% | 14.4% | -0.1% | ||
| Latest Twelve Months | -24.7% | -9.9% | 7.9% | -2.8% | -12.2% | -7.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.4% | 3.6% | 14.3% | 8.4% | 5.3% | 16.9% | ||
| Prior Fiscal Year | 14.8% | 3.5% | 15.7% | 6.5% | 15.6% | 11.2% | ||
| Latest Fiscal Year | 6.7% | 4.1% | 15.4% | 8.1% | 2.9% | 15.4% | ||
| Latest Twelve Months | 6.7% | 4.1% | 16.0% | 8.2% | 2.6% | 15.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 0.7x | 12.1x | 8.7x | 7.2x | 6.1x | 13.7x | ||
| Price / LTM Sales | 0.4x | 0.8x | 2.1x | 1.0x | 0.3x | 2.9x | ||
| LTM P/E Ratio | 5.7x | 20.2x | 13.0x | 11.8x | 12.7x | 18.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.8x | 2.1x | |||||
| Historical LTM P/S Ratio | 1.9x | 2.4x | 2.9x | |||||
| Selected Price / Sales Multiple | 2.2x | 2.4x | 2.5x | |||||
| (x) LTM Sales | 18,378 | 18,378 | 18,378 | |||||
| (=) Equity Value | 41,343 | 43,519 | 45,695 | |||||
| (/) Shares Outstanding | 1,728.7 | 1,728.7 | 1,728.7 | |||||
| Implied Value Range | 23.92 | 25.17 | 26.43 | |||||
| FX Rate: GBP/ARS | 0.0 | 0.0 | 0.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 41,074.10 | 43,235.89 | 45,397.69 | 46,025.00 | ||||
| Upside / (Downside) | -10.8% | -6.1% | -1.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CNA | TEP | 0KBT | 0MHD | 0FCK | NGG | |
| Value of Common Equity | 7,637 | 1,541 | 2,113 | 4,206 | 1,977 | 46,326 | |
| (/) Shares Outstanding | 4,756.5 | 79.6 | 663.3 | 212.5 | 65.9 | 1,728.7 | |
| Implied Stock Price | 1.61 | 19.36 | 3.19 | 19.79 | 30.00 | 26.80 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.00 | |
| Implied Stock Price (Trading Cur) | 1.61 | 19.36 | 3.19 | 19.79 | 30.00 | 46,025.00 | |
| Trading Currency | GBP | GBP | EUR | EUR | EUR | ARS | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.00 | |