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)
Dollar1Point49
Implied share price

Sell Overvalued by 16.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
SKL
Skellerup Holdings Ltd.
ASH
Ashland Inc.
Change
CSL
Carlisle Companies, Inc.
Change
RAVN
Raven Industries, Inc.
Change
SHLM
A. Schulman, Inc.
Change
8.48 10.1 5.99 10.42 14.76 9.79
All amounts in millions
from last financial year
         
Implied Share Price $1.49 $152.58 $63.85 $19.66 $30.69
Market Cap 343 7,528 5,025 1,207 1,047
Net Debt 2 2,921 -3 -53 81
Enterprise Value (EV) 345 10,449 5,022 1,153 1,129
Revenue 189 7,813 2,943 394 2,133
EBITDA 34 1,745 482 78 115
Percent 18.0 % 22.3 % 16.4 % 19.8 % 5.4 %
EBIT 27 1,320 368 63 73
Percent 14.2 % 16.9 % 12.5 % 16.2 % 3.5 %
Balance Sheet          
Total Assets 184 12,088 3,493 301 1,238
Total Liabilities 59 7,535 1,506 50 730
Shareholders Equity 124 4,553 1,986 251 507.377

Comments

No comments yet. Login to comment.