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)
Dollar4Point23
Implied share price

Sell Overvalued by 43.7%

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
15.96 25.03 24.09 11.59 11.64 11.03
All amounts in millions
from last financial year
         
Implied Share Price $4.23 $3.68 $141.32 $97.42 $72.12
Market Cap 8,942 16,513 10,465 9,900 9,277
Net Debt 1,834 7,814 2,264 868 -807
Enterprise Value (EV) 10,773 24,178 12,730 10,768 8,469
Revenue 573 1,228 2,418 13,476 6,616
EBITDA 430 1,003 1,098 924 767
Percent 75.0 % 81.7 % 45.4 % 6.9 % 11.6 %
EBIT 357 691 813 858 721
Percent 62.3 % 56.2 % 33.6 % 6.4 % 10.9 %
Balance Sheet          
Total Assets 6,141 12,051 8,341 3,184 2,582
Total Liabilities 2,260 10,731 4,426 2,033 890
Shareholders Equity 3,880 1,319 3,914 1,150 1,691.993

Comments

No comments yet. Login to comment.