Company Valuation: abc S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 33,008 46,701 24,264 30,988 50,967 68,569
Change - 41.49% -48.04% 27.71% 64.47% 34.54%
Enterprise Value (EV) 1 123,185 154,732 158,629 160,153 379,649 396,548
Change - 25.61% 2.52% 0.96% 137.05% 4.45%
P/E -4.1x 1.69x -0.6x -0.67x 7.86x -11.7x
PBR 0.36x 0.37x 0.29x 0.82x 0.85x 1.09x
PEG - -0x 0x -0x -0x 0x
Capitalization / Revenue 0.1x 0.11x 0.06x 0.11x 0.1x 0.14x
EV / Revenue 0.39x 0.35x 0.42x 0.56x 0.75x 0.81x
EV / EBITDA 7.77x 2.74x -7.98x -4.27x 35.9x 26.7x
EV / EBIT -129x 2.81x -5.9x -3.62x -41.8x 62.7x
EV / FCF 6.31x -13.3x 11.1x 9.33x -5.21x 12x
FCF Yield 15.8% -7.51% 9% 10.7% -19.2% 8.31%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -2.23 6.691 -9.716 -11.24 1.157 -1.048
Distribution rate - - - - - -
Net sales 1 318,507 440,912 373,363 285,643 505,980 490,390
EBITDA 1 15,846 56,381 -19,875 -37,464 10,576 14,831
EBIT 1 -956.2 55,025 -26,880 -44,301 -9,082 6,321
Net income 1 -8,052 27,533 -40,155 -46,456 6,482 -5,872
Net Debt 1 90,177 108,031 134,365 129,165 328,681 327,979
Reference price 2 9.143 11.300 5.871 7.498 9.098 12.240
Nbr of stocks (in thousands) 3,610,163 4,132,864 4,132,864 4,132,864 5,602,032 5,602,032
Announcement Date 3/19/21 3/31/22 4/1/23 3/29/24 3/29/25 3/27/26
1CLP in Million2CLP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 77.98M
27.44x1.98x14.37x3.16% 61.67B
32.33x2.3x15.98x0.79% 14.24B
20.34x2.28x13.96x-.--% 13.99B
15.66x2.67x9.94x3.82% 10.43B
6.19x0.72x4.61x3.18% 8.06B
17.07x1.89x9.8x2.59% 7.05B
18.74x1.07x7.99x2.32% 5.22B
10.14x0.91x7.44x3.72% 2.48B
12.25x0.58x5.71x5.78% 2.24B
Average 17.79x 1.60x 9.98x 2.82% 12.55B
Weighted average by Cap. 23.30x 1.93x 12.70x 2.58%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!