
Compania de Distribucion Integral Logista Holdings SA
MAD:LOG

Intrinsic Value
The intrinsic value of one
LOG
stock under the Base Case scenario is
17.7
EUR.
Compared to the current market price of 27.86 EUR,
Compania de Distribucion Integral Logista Holdings SA
is
Overvalued by 36%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Compania de Distribucion Integral Logista Holdings SA
Fundamental Analysis



Revenue & Expenses Breakdown
Compania de Distribucion Integral Logista Holdings SA
Balance Sheet Decomposition
Compania de Distribucion Integral Logista Holdings SA
Current Assets | 5.6B |
Cash & Short-Term Investments | 174m |
Receivables | 3.5B |
Other Current Assets | 1.8B |
Non-Current Assets | 1.8B |
Long-Term Investments | 38m |
PP&E | 493.3m |
Intangibles | 1.2B |
Other Non-Current Assets | 326k |
Free Cash Flow Analysis
Compania de Distribucion Integral Logista Holdings SA
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Compania de Distribucion Integral Logista Holdings SA
Revenue
|
19.8B
EUR
|
Cost of Revenue
|
-17.1B
EUR
|
Gross Profit
|
2.7B
EUR
|
Operating Expenses
|
-2.2B
EUR
|
Operating Income
|
492m
EUR
|
Other Expenses
|
-38m
EUR
|
Net Income
|
454m
EUR
|
LOG Profitability Score
Profitability Due Diligence
Compania de Distribucion Integral Logista Holdings SA's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Compania de Distribucion Integral Logista Holdings SA's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
LOG Solvency Score
Solvency Due Diligence
Compania de Distribucion Integral Logista Holdings SA's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Score
Compania de Distribucion Integral Logista Holdings SA's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
LOG Price Targets Summary
Compania de Distribucion Integral Logista Holdings SA
According to Wall Street analysts, the average 1-year price target for
LOG
is 32.21 EUR
with a low forecast of 28.79 EUR and a high forecast of 36.75 EUR.
Dividends
Current shareholder yield for LOG is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
LOG
stock under the Base Case scenario is
17.7
EUR.
Compared to the current market price of 27.86 EUR,
Compania de Distribucion Integral Logista Holdings SA
is
Overvalued by 36%.