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)
Dollar2Point10
Implied share price

Buy Undervalued by 46.9%

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
11.25 7.89 10.99 10.83 16.06 11.12
All amounts in millions
from last financial year
         
Implied Share Price $2.10 $127.19 $104.82 $4.48 $28.72
Market Cap 275 7,657 6,506 998 825
Net Debt 26 2,472 334 53 969
Enterprise Value (EV) 302 10,129 6,841 1,051 1,794
Revenue 211 5,387 3,543 1,195 2,392
EBITDA 38 922 632 65 161
Percent 18.1 % 17.1 % 17.8 % 5.5 % 6.7 %
EBIT 30 581 502 43 102
Percent 14.6 % 10.8 % 14.2 % 3.6 % 4.3 %
Balance Sheet          
Total Assets 228 10,054 3,950 586 2,351
Total Liabilities 72 7,017 1,603 258 1,767
Shareholders Equity 155 3,037 2,347 327 584.086

Comments

No comments yet. Login to comment.