Company Valuation: Andacor S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 5,898 7,898 7,898 7,898 7,898 7,898
Change - 33.9% 0% 0% 0% 0%
Enterprise Value (EV) 1 17,635 23,252 21,576 21,109 16,731 9,418
Change - 31.85% -7.21% -2.17% -20.74% -43.71%
P/E -2.84x -7.27x 7.87x -2.78x 1.89x 1.8x
PBR 1.71x 1.81x 1.48x 3.38x 1.23x 0.73x
PEG - 0.1x -0x 0x -0x 0.35x
Capitalization / Revenue 5.95x 1.73x 0.53x 0.71x 0.32x 0.28x
EV / Revenue 17.8x 5.09x 1.45x 1.9x 0.67x 0.33x
EV / EBITDA -8.24x -148x 1.94x -16.3x 2.01x 1.06x
EV / EBIT -5.83x -25.6x 11.6x -10.1x 2.28x 1.26x
EV / FCF -3.08x -4.74x 2.24x -39.6x 122x 2.06x
FCF Yield -32.5% -21.1% 44.7% -2.53% 0.82% 48.6%
Dividend per Share 2 - - 133.4 - - -
Rate of return - - 3.82% - - -
EPS 2 -1,406 -480.8 443.8 -1,255 1,849 1,943
Distribution rate - - 30.1% - - -
Net sales 1 991.4 4,572 14,853 11,136 24,873 28,211
EBITDA 1 -2,140 -157.4 11,095 -1,294 8,329 8,846
EBIT 1 -3,023 -909 1,861 -2,091 7,330 7,457
Net income 1 -2,073 -1,087 1,003 -2,708 4,109 4,328
Net Debt 1 11,737 15,354 13,678 13,211 8,834 1,520
Reference price 2 4,000.00 3,494.19 3,494.19 3,494.19 3,494.19 3,494.19
Nbr of stocks (in thousands) 1,475 2,260 2,260 2,260 2,260 2,260
Announcement Date 4/1/21 3/31/22 3/31/23 7/23/24 4/1/25 3/26/26
1CLP in Million2CLP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.99M
15.15x4.22x11.38x1.06% 119B
24.82x5.14x18.07x-.--% 35.98B
14.23x1.84x7.22x0.72% 31.81B
35.39x5.85x17.65x0.59% 29.28B
23.65x1.71x7.12x0.85% 23.99B
25.68x3.09x10.95x-.--% 9.16B
25.42x2.63x9.76x6.3% 5.03B
-51.86x3.45x14.69x-.--% 4.61B
Average 14.06x 3.49x 12.11x 1.19% 28.82B
Weighted average by Cap. 18.83x 3.93x 12.13x 0.84%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. ANDACOR Stock
  4. Valuation Andacor S.A.