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)
Dollar2Point77
Implied share price

Buy Undervalued by 113.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
SKL
Skellerup Holdings Ltd.
ASH
Ashland Inc.
Change
CSL
Carlisle Companies, Inc.
Change
SHLM
A. Schulman, Inc.
Change
RAVN
Raven Industries, Inc.
Change
13.91 6.29 15.27 12.91 11.02 12.45
All amounts in millions
from last financial year
         
Implied Share Price $2.77 $111.79 $109.33 $59.19 $23.88
Market Cap 250 8,484 6,602 1,325 813
Net Debt -16 1,887 19 235 -52
Enterprise Value (EV) 234 10,371 6,621 1,560 761
Revenue 196 6,121 3,204 2,447 378
EBITDA 37 679 513 141 61
Percent 18.9 % 11.1 % 16.0 % 5.8 % 16.2 %
EBIT 29 322 409 93 43
Percent 15.2 % 5.3 % 12.8 % 3.8 % 11.6 %
Balance Sheet          
Total Assets 185 10,951 3,758 1,512 362
Total Liabilities 40 7,368 1,553 985 57
Shareholders Equity 144 3,583 2,205 527 305.153

Comments

No comments yet. Login to comment.