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)
Dollar3Point21
Implied share price

Sell Overvalued by 28.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
AIA
Auckland International Airport Limited
MAP
Macquarie Airports
Change
KSU
Kansas City Southern
Change
CHRW
C.H. Robinson Worldwide, Inc.
Change
EXPD
Expeditors International of Washington
Change
14.89 19.19 19.44 11.98 14.75 12.84
All amounts in millions
from last financial year
         
Implied Share Price $3.21 $3.32 $131.24 $73.96 $55.04
Market Cap 5,357 11,679 11,270 10,826 9,238
Net Debt 1,465 6,782 1,967 1,054 -967
Enterprise Value (EV) 6,821 18,461 13,238 11,880 8,271
Revenue 475 1,163 2,577 13,470 6,564
EBITDA 355 949 1,105 805 643
Percent 74.7 % 81.6 % 42.9 % 6.0 % 9.8 %
EBIT 291 623 847 748 594
Percent 61.3 % 53.6 % 32.9 % 5.6 % 9.1 %
Balance Sheet          
Total Assets 4,733 11,328 8,091 3,214 2,890
Total Liabilities 1,814 9,811 4,335 2,167 1,022
Shareholders Equity 2,918 1,517 3,755 1,047 1,868.408

Comments

No comments yet. Login to comment.