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)
Dollar1Point97
Implied share price

Buy Undervalued by 34.9%

5% margin of safety What's this?

EV / Revenue
Use Average
SKL
Skellerup Holdings Ltd.
ASH
Ashland Inc.
Change
CSL
Carlisle Companies, Inc.
Change
BGA
Bega Cheese Ltd
Change
RAVN
Raven Industries, Inc.
Change
1.92 1.46 1.81 2.0 0.87 3.35
All amounts in millions
from last financial year
         
Implied Share Price $1.97 $126.68 $100.05 $14.69 $14.64
Market Cap 281 7,263 6,745 987 898
Net Debt 26 2,472 334 53 -33
Enterprise Value (EV) 308 9,735 7,080 1,040 864
Revenue 211 5,387 3,543 1,195 258
EBITDA 0 922 632 65 36
Percent n/a % 17.1 % 17.8 % 5.5 % 14.0 %
EBIT 29 581 502 43 18
Percent 14.0 % 10.8 % 14.2 % 3.6 % 7.2 %
Balance Sheet          
Total Assets 228 10,054 3,950 586 306
Total Liabilities 72 7,017 1,603 258 37
Shareholders Equity 155 3,037 2,347 327 268.791

Comments

No comments yet. Login to comment.