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)
Dollar2Point84
Implied share price

Sell Overvalued by 28.5%

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
13.47 17.52 13.43 16.22 12.64 11.28
All amounts in millions
from last financial year
         
Implied Share Price $2.84 $101.48 $2.93 $61.82 $46.54
Market Cap 4,726 11,158 9,108 8,500 8,044
Net Debt 1,072 1,759 6,295 782 -1,273
Enterprise Value (EV) 5,797 12,917 15,314 9,348 6,770
Revenue 448 2,369 1,159 12,752 6,080
EBITDA 330 961 944 739 600
Percent 73.8 % 40.6 % 81.4 % 5.8 % 9.9 %
EBIT 268 738 644 682 552
Percent 59.9 % 31.2 % 55.5 % 5.4 % 9.1 %
Balance Sheet          
Total Assets 3,938 7,435 12,898 2,802 3,014
Total Liabilities 1,439 4,064 9,241 1,863 930
Shareholders Equity 2,499 3,370 3,657 939 2,084.783

Comments

No comments yet. Login to comment.