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)
Dollar1Point81
Implied share price

Buy Undervalued by 20.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
SKL
Skellerup Holdings Ltd.
ASH
Ashland Inc.
Change
CSL
Carlisle Companies, Inc.
Change
SHLM
A. Schulman, Inc.
Change
RAVN
Raven Industries, Inc.
Change
8.91 7.33 6.72 11.97 9.58 10.0
All amounts in millions
from last financial year
         
Implied Share Price $1.81 $161.89 $67.17 $35.25 $20.56
Market Cap 289 8,808 5,787 1,121 835
Net Debt -16 2,921 -3 235 -53
Enterprise Value (EV) 272 11,729 5,784 1,357 782
Revenue 196 7,813 2,943 2,447 394
EBITDA 37 1,745 483 141 78
Percent 18.9 % 22.3 % 16.4 % 5.8 % 19.8 %
EBIT 29 1,320 369 93 63
Percent 15.2 % 16.9 % 12.5 % 3.8 % 16.2 %
Balance Sheet          
Total Assets 185 12,088 3,493 1,512 301
Total Liabilities 40 7,535 1,506 985 50
Shareholders Equity 144 4,553 1,986 527 251.362

Comments

No comments yet. Login to comment.