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)
Dollar3Point34
Implied share price

Sell Overvalued by 22.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
AIA
Auckland International Airport Limited
KSU
Kansas City Southern
Change
CHRW
C.H. Robinson Worldwide, Inc.
Change
MAP
Macquarie Airports
Change
EXPD
Expeditors International of Washington
Change
15.3 18.59 15.06 15.69 17.77 12.11
All amounts in millions
from last financial year
         
Implied Share Price $3.34 $117.37 $72.05 $3.68 $54.15
Market Cap 5,142 12,731 10,824 10,482 8,543
Net Debt 1,465 1,759 782 6,295 -1,273
Enterprise Value (EV) 6,606 14,490 11,606 16,778 7,269
Revenue 475 2,369 12,752 1,159 6,080
EBITDA 355 961 739 944 600
Percent 74.7 % 40.6 % 5.8 % 81.4 % 9.9 %
EBIT 291 738 682 644 552
Percent 61.3 % 31.2 % 5.4 % 55.5 % 9.1 %
Balance Sheet          
Total Assets 4,733 7,435 2,802 12,898 3,014
Total Liabilities 1,814 4,064 1,863 9,241 930
Shareholders Equity 2,918 3,370 939 3,657 2,084.783

Comments

No comments yet. Login to comment.