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)
Dollar2Point78
Implied share price

Buy Undervalued by 95.8%

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
CRG
Crane Group Limited
Change
13.94 6.91 15.7 12.62 11.07 10.03
All amounts in millions
from last financial year
         
Implied Share Price $2.78 $109.38 $109.45 $59.34 $15.19
Market Cap 273 8,772 6,455 1,332 806
Net Debt -16 1,887 19 235 154
Enterprise Value (EV) 257 10,659 6,474 1,567 961
Revenue 196 6,121 3,204 2,447 1,863
EBITDA 37 679 513 141 95
Percent 18.9 % 11.1 % 16.0 % 5.8 % 5.1 %
EBIT 29 322 409 93 63
Percent 15.2 % 5.3 % 12.8 % 3.8 % 3.4 %
Balance Sheet          
Total Assets 185 10,951 3,758 1,512 1,231
Total Liabilities 40 7,368 1,553 985 576
Shareholders Equity 144 3,583 2,205 527 655.735

Comments

No comments yet. Login to comment.