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)
Dollar3Point23
Implied share price

Sell Overvalued by 25.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
AIA
Auckland International Airport Limited
KSU
Kansas City Southern
Change
MAP
Macquarie Airports
Change
CHRW
C.H. Robinson Worldwide, Inc.
Change
EXPD
Expeditors International of Washington
Change
14.95 18.69 13.35 19.2 14.12 12.88
All amounts in millions
from last financial year
         
Implied Share Price $3.23 $131.85 $3.34 $78.86 $55.25
Market Cap 5,178 12,790 11,435 10,857 9,261
Net Debt 1,465 1,967 6,750 476 -967
Enterprise Value (EV) 6,642 14,757 18,186 11,371 8,294
Revenue 475 2,577 1,163 13,470 6,564
EBITDA 355 1,105 947 805 643
Percent 74.7 % 42.9 % 81.4 % 6.0 % 9.8 %
EBIT 291 847 621 748 594
Percent 61.3 % 32.9 % 53.4 % 5.6 % 9.1 %
Balance Sheet          
Total Assets 4,733 8,091 13,220 3,214 2,890
Total Liabilities 1,814 4,335 9,938 2,167 1,022
Shareholders Equity 2,918 3,755 3,282 1,047 1,868.408

Comments

No comments yet. Login to comment.