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 | 1.1x - 1.2x | 1.2x |
Selected Fwd Ps Multiple | 0.6x - 0.7x | 0.7x |
Fair Value | €7.48 - €8.26 | €7.87 |
Upside | 4.6% - 15.6% | 10.1% |
Benchmarks | Ticker | Full Ticker |
---|---|---|
Telefónica, S.A. | - | BASE:TEFO |
Liberty Latin America Ltd. | - | OTCPK:LILA.B |
AT&T Inc. | - | BASE:T |
Empresa de Telecomunicaciones de Bogotá S.A. E.S.P. | - | BVC:ETB |
Empresa Nacional de Telecomunicaciones S.A. | - | SNSE:ENTEL |
Telecom Argentina S.A. | - | DB:TEO |
Select Price / LTM Sales Ratio | ||||||||
Benchmark Companies | ||||||||
TEFO | LILA.B | T | ETB | ENTEL | TEO | |||
BASE:TEFO | OTCPK:LILA.B | BASE:T | BVC:ETB | SNSE:ENTEL | DB:TEO | |||
Historical Sales Growth | ||||||||
5Y CAGR | -3.5% | 2.9% | -7.6% | 0.0% | 6.4% | 53.4% | ||
3Y CAGR | 1.7% | -2.5% | -3.0% | 3.2% | 3.9% | 17.0% | ||
Latest Twelve Months | 0.7% | -1.5% | 0.5% | -3.9% | 9.5% | -2.8% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 7.1% | -9.3% | 5.9% | 1.1% | 7.0% | -1.6% | ||
Prior Fiscal Year | -2.8% | -1.6% | 11.6% | -2.4% | 3.6% | -12.5% | ||
Latest Fiscal Year | -0.8% | -14.7% | 8.8% | -6.0% | 2.5% | 24.5% | ||
Latest Twelve Months | -1.1% | -17.9% | 9.6% | -6.0% | 4.0% | 1.2% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 6.1x | 6.5x | 7.9x | 5.2x | 5.7x | 7.8x | ||
Price / LTM Sales | 0.6x | 0.3x | 1.6x | 0.1x | 0.3x | 1.0x | ||
LTM P/E Ratio | -54.4x | -1.6x | 16.5x | -2.1x | 8.2x | 86.8x | ||
Low | Mid | High | ||||||
Benchmark LTM P/S Ratio | 0.1x | 0.3x | 1.6x | |||||
Historical LTM P/S Ratio | 0.6x | 0.7x | 1.5x | |||||
Selected Price / Sales Multiple | 1.1x | 1.2x | 1.2x | |||||
(x) LTM Sales | 4,434,519 | 4,434,519 | 4,434,519 | |||||
(=) Equity Value | 4,849,762 | 5,105,013 | 5,360,263 | |||||
(/) Shares Outstanding | 455.4 | 455.4 | 455.4 | |||||
Implied Value Range | 10,649.37 | 11,209.86 | 11,770.35 | |||||
FX Rate: ARS/EUR | 1,492.2 | 1,492.2 | 1,492.2 | Market Price | ||||
Implied Value Range (Trading Cur) | 7.14 | 7.51 | 7.89 | 7.15 | ||||
Upside / (Downside) | -0.2% | 5.1% | 10.3% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | TEFO | LILA.B | T | ETB | ENTEL | TEO | |
Value of Common Equity | 21,888 | 1,202 | 172,713 | 195,280 | 909,072 | 4,858,941 | |
(/) Shares Outstanding | 39,399.1 | 228.1 | 18,760.1 | 3,550.6 | 302.0 | 455.4 | |
Implied Stock Price | 0.56 | 5.27 | 9.21 | 55.00 | 3,010.00 | 10,669.53 | |
FX Conversion Rate to Trading Currency | 0.00 | 1.00 | 0.00 | 1.00 | 1.00 | 1,492.24 | |
Implied Stock Price (Trading Cur) | 829.00 | 5.27 | 11,775.00 | 55.00 | 3,010.00 | 7.15 | |
Trading Currency | ARS | USD | ARS | COP | CLP | EUR | |
FX Rate to Reporting Currency | 0.00 | 1.00 | 0.00 | 1.00 | 1.00 | 1,492.24 |