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)
Dollar3Point32
Implied share price

Buy Undervalued by 12.2%

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
EXPD
Expeditors International of Washington
Change
MAP
Macquarie Airports
Change
17.09 15.6 15.94 12.85 11.91 31.69
All amounts in millions
from last financial year
         
Implied Share Price $3.32 $121.25 $75.90 $53.30 $0.39
Market Cap 3,915 12,360 9,135 8,055 6,477
Net Debt 1,065 1,535 111 -1,260 5,984
Enterprise Value (EV) 4,980 13,895 9,247 6,794 12,461
Revenue 426 2,238 11,359 5,980 1,048
EBITDA 319 871 719 570 393
Percent 74.8 % 38.9 % 6.3 % 9.5 % 37.5 %
EBIT 254 672 675 530 93
Percent 59.7 % 30.1 % 5.9 % 8.9 % 8.9 %
Balance Sheet          
Total Assets 3,875 6,395 2,804 2,954 10,971
Total Liabilities 1,402 3,299 1,299 926 8,923
Shareholders Equity 2,472 3,096 1,504 2,027 2,048.7

Comments

No comments yet. Login to comment.