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)
Dollar2Point24
Implied share price

Buy Undervalued by 69.7%

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
CRG
Crane Group Limited
Change
11.36 6.68 10.25 10.91 23.96 10.03
All amounts in millions
from last financial year
         
Implied Share Price $2.24 $128.95 $106.64 $2.70 $12.02
Market Cap 254 6,975 6,563 935 806
Net Debt 0 2,472 334 58 154
Enterprise Value (EV) 253 9,447 6,898 994 961
Revenue 203 5,387 3,543 1,112 1,863
EBITDA 37 922 632 41 95
Percent 18.7 % 17.1 % 17.8 % 3.7 % 5.1 %
EBIT 30 581 502 19 63
Percent 15.1 % 10.8 % 14.2 % 1.7 % 3.4 %
Balance Sheet          
Total Assets 211 10,054 3,950 552 1,231
Total Liabilities 51 7,017 1,603 239 576
Shareholders Equity 159 3,037 2,347 312 655.735

Comments

No comments yet. Login to comment.