Company Valuation: Distribuidora de Gas Cuyana S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,340 8,438 37,941 194,965 382,444 403,691
Change - 94.41% 349.64% 413.87% 96.16% 5.56%
Enterprise Value (EV) 1 3,668 6,331 33,777 167,339 328,593 381,504
Change - 72.59% 433.53% 395.42% 96.36% 16.1%
P/E -10.1x -5.48x -39.2x 29.5x 21.5x 7.63x
PBR 0.4x 0.56x 1.34x 2.5x 2.04x 1.96x
PEG - -0x 1.1x -0x 0x 0x
Capitalization / Revenue 0.32x 0.57x 1.48x 2.89x 1.66x 1.24x
EV / Revenue 0.27x 0.43x 1.32x 2.48x 1.43x 1.17x
EV / EBITDA 36.5x 4.49x 13.6x 59.5x 5.19x 4.1x
EV / EBIT -7.25x 13.4x 58.4x -53.5x 6.46x 5x
EV / FCF 2.57x 7.38x 36.8x 12.1x 48.9x 14.5x
FCF Yield 38.9% 13.6% 2.72% 8.28% 2.05% 6.91%
Dividend per Share 2 - - - 83.07 174.8 -
Rate of return - - - 8.62% 9.25% -
EPS 2 -2.118 -7.614 -4.78 32.64 87.9 261.4
Distribution rate - - - 254% 199% -
Net sales 1 13,372 14,861 25,677 67,468 230,002 326,130
EBITDA 1 100.5 1,409 2,491 2,811 63,297 93,056
EBIT 1 -506.1 471.2 577.9 -3,131 50,872 76,370
Net income 1 -428.7 -1,541 -967.2 6,606 17,787 52,888
Net Debt 1 -672.2 -2,107 -4,164 -27,627 -53,850 -22,187
Reference price 2 21.45 41.70 187.50 963.50 1,890.00 1,995.00
Nbr of stocks (in thousands) 202,351 202,351 202,351 202,351 202,351 202,351
Announcement Date 3/17/21 A 3/10/22 A 3/9/23 A 3/8/24 A 3/10/25 A 3/11/26 A
1ARS in Million2ARS
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 220M
22.11x3.38x14.67x4.9% 16.99B
12.59x7.24x9.49x5.16% 10.73B
10.64x0.5x4.01x5.35% 8.17B
13.76x5.75x20.45x9.65% 8.05B
9.53x0.2x2.46x5.28% 7.93B
12.28x - - 4.08% 7.87B
21.54x5.43x11.3x2.78% 6.64B
7.43x0.49x4.6x6.82% 6.62B
Average 13.73x 3.29x 9.57x 5.5% 8.14B
Weighted average by Cap. 14.70x 3.48x 10.34x 5.45%

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. DGCU2 Stock
  4. Valuation Distribuidora de Gas Cuyana S.A.