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 Pb Multiple | -17.4x - -19.2x | -18.3x |
| Historical Pb Multiple | -19.3x - -10.7x | -15.5x |
| Fair Value | ARS 9,549 - ARS 10,554 | ARS 10,052 |
| Upside | -20.3% - -11.9% | -16.1% |
| Benchmarks | - | Full Ticker |
| Altria Group, Inc. | - | NYSE:MO |
| 22nd Century Group, Inc. | - | NasdaqCM:XXII |
| Imperial Brands PLC | - | OTCPK:IMBB.F |
| PepsiCo, Inc. | - | NasdaqGS:PEP |
| Kellanova | - | NYSE:K |
| Philip Morris International Inc. | - | BASE:PM |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| MO | XXII | IMBB.F | PEP | K | PM | |||
| NYSE:MO | NasdaqCM:XXII | OTCPK:IMBB.F | NasdaqGS:PEP | NYSE:K | BASE:PM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 20.9% | 5.5% | 6.9% | -0.4% | ||
| 3Y CAGR | 65.8% | NM- | -2.7% | 7.9% | 7.0% | -8.2% | ||
| Latest Twelve Months | 20.5% | 68.1% | 23.8% | 2.0% | 70.0% | -4.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 27.5% | -208.5% | 13.0% | 10.3% | 8.9% | 27.5% | ||
| Prior Fiscal Year | 39.6% | -200.8% | 12.9% | 9.9% | 5.9% | 22.1% | ||
| Latest Fiscal Year | 55.0% | -105.8% | 14.1% | 10.4% | 10.5% | 18.6% | ||
| Latest Twelve Months | 50.3% | -83.9% | 13.9% | 10.2% | 10.9% | 19.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 106.2% | -202.3% | 41.6% | 51.5% | 31.5% | NA | ||
| Prior Fiscal Year | NM | -134.8% | 36.1% | 50.9% | 21.8% | NM | ||
| Latest Twelve Months | NM | -1105.3% | 54.4% | 50.1% | 39.1% | NM | ||
| Next Fiscal Year | -513.5% | 54.3% | 46.3% | 56.6% | 32.6% | -115.8% | ||
| Two Fiscal Years Forward | -1248.4% | 136.4% | 45.5% | 52.4% | 29.5% | -214.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 4.9x | 0.1x | 1.2x | 1.9x | 2.2x | 7.3x | ||
| Price / LTM EPS | 9.6x | -0.1x | 8.9x | 19.0x | 19.9x | 37.0x | ||
| Price / Book | -28.0x | 0.8x | 4.6x | 9.7x | 7.0x | -25.7x | ||
| Price / Fwd Book | -75.8x | 0.4x | 4.1x | 8.6x | 6.3x | -28.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -28.0x | 4.6x | 9.7x | |||||
| Historical P/B Ratio | -19.3x | -15.5x | -10.7x | |||||
| Selected P/B Multiple | -17.4x | -18.3x | -19.2x | |||||
| (x) Book Value | (10,901) | (10,901) | (10,901) | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MO | XXII | IMBB.F | PEP | K | PM | |
| Value of Common Equity | 99,029 | 3 | 23,324 | 175,800 | 27,346 | 237,398 | |
| (/) Shares Outstanding | 1,684.5 | 0.3 | 805.1 | 1,371.1 | 346.9 | 23,541.5 | |
| Implied Stock Price | 58.79 | 8.32 | 28.97 | 128.22 | 78.82 | 10.08 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.73 | 1.00 | 1.00 | 0.00 | |
| Implied Stock Price (Trading Cur) | 58.79 | 8.32 | 39.76 | 128.22 | 78.82 | 11,985.14 | |
| Trading Currency | USD | USD | USD | USD | USD | ARS | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 0.73 | 1.00 | 1.00 | 0.00 | |