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)
Dollar90Point88
Implied share price

Buy Undervalued by 114.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
SNC
SNC-Lavalin Group Inc.
TCL
Transurban Group
Change
FLR
Fluor Corporation (NEW)
Change
PHM
Pulte Homes, Inc.
Change
DHI
D.R. Horton, Inc.
Change
23.2 12.14 15.69 9.34 37.68 35.06
All amounts in millions
from last financial year
         
Implied Share Price $90.88 $11.92 $145.55 $12.60 $15.77
Market Cap 6,409 10,593 10,586 8,730 8,417
Net Debt 1,658 4,171 -1,750 1,285 1,445
Enterprise Value (EV) 8,066 14,743 8,836 10,016 9,862
Revenue 8,090 1,154 27,577 4,820 4,354
EBITDA 664 939 946 265 281
Percent 8.2 % 81.4 % 3.4 % 5.5 % 6.5 %
EBIT 503 637 733 235 262
Percent 6.2 % 55.2 % 2.7 % 4.9 % 6.0 %
Balance Sheet          
Total Assets 9,610 9,901 8,276 6,734 7,248
Total Liabilities 7,535 6,424 4,934 4,544 3,656
Shareholders Equity 2,075 3,477 3,341 2,189 3,592.1

Comments

No comments yet. Login to comment.