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)
Dollar3Point16
Implied share price

Sell Overvalued by 30.1%

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
14.72 19.26 12.5 18.41 15.47 12.14
All amounts in millions
from last financial year
         
Implied Share Price $3.16 $131.52 $3.43 $69.14 $52.37
Market Cap 5,340 12,060 11,081 10,659 8,557
Net Debt 1,465 1,759 6,295 782 -1,273
Enterprise Value (EV) 6,844 13,819 17,376 11,441 7,283
Revenue 475 2,577 1,159 12,752 6,080
EBITDA 355 1,105 944 739 600
Percent 74.7 % 42.9 % 81.4 % 5.8 % 9.9 %
EBIT 291 847 644 682 552
Percent 61.3 % 32.9 % 55.5 % 5.4 % 9.1 %
Balance Sheet          
Total Assets 4,733 7,435 12,898 2,802 3,014
Total Liabilities 1,814 4,064 9,241 1,863 930
Shareholders Equity 2,918 3,370 3,657 939 2,084.783

Comments

No comments yet. Login to comment.