close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis (switch to Discounted Cash Flow Analysis)
Dollar2Point32
Implied share price

Buy Undervalued by 84.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
SKL
Skellerup Holdings Ltd.
ASH
Ashland Inc.
Change
CSL
Carlisle Companies, Inc.
Change
BGA
Bega Cheese Ltd
Change
SHLM
A. Schulman, Inc.
Change
11.75 6.38 10.92 11.4 22.34 11.24
All amounts in millions
from last financial year
         
Implied Share Price $2.32 $134.78 $110.51 $2.81 $31.49
Market Cap 242 7,595 6,868 868 844
Net Debt 0 2,472 334 58 969
Enterprise Value (EV) 242 10,067 7,203 927 1,813
Revenue 203 5,387 3,543 1,112 2,392
EBITDA 37 922 632 41 161
Percent 18.7 % 17.1 % 17.8 % 3.7 % 6.7 %
EBIT 30 581 502 19 102
Percent 15.1 % 10.8 % 14.2 % 1.7 % 4.3 %
Balance Sheet          
Total Assets 211 10,054 3,950 552 2,351
Total Liabilities 51 7,017 1,603 239 1,767
Shareholders Equity 159 3,037 2,347 312 584.086

Comments

No comments yet. Login to comment.