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)
Dollar3Point68
Implied share price

Sell Overvalued by 42.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
AIA
Auckland International Airport Limited
MAP
Macquarie Airports
Change
CHRW
C.H. Robinson Worldwide, Inc.
Change
KSU
Kansas City Southern
Change
EXPD
Expeditors International of Washington
Change
15.96 24.51 24.07 12.55 11.25 10.49
All amounts in millions
from last financial year
         
Implied Share Price $3.68 $3.68 $97.29 $141.30 $71.72
Market Cap 7,632 16,342 10,733 10,082 8,860
Net Debt 1,684 7,814 868 2,264 -807
Enterprise Value (EV) 9,313 24,156 11,601 12,347 8,052
Revenue 508 1,228 13,476 2,418 6,616
EBITDA 380 1,003 924 1,098 767
Percent 74.7 % 81.7 % 6.9 % 45.4 % 11.6 %
EBIT 315 691 858 813 721
Percent 62.0 % 56.2 % 6.4 % 33.6 % 10.9 %
Balance Sheet          
Total Assets 5,101 12,051 3,184 8,341 2,582
Total Liabilities 2,058 10,731 2,033 4,426 890
Shareholders Equity 3,042 1,319 1,150 3,914 1,691.993

Comments

No comments yet. Login to comment.