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)
Dollar3Point35
Implied share price

Sell Overvalued by 40.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
AIA
Auckland International Airport Limited
MAP
Macquarie Airports
Change
CHRW
C.H. Robinson Worldwide, Inc.
Change
EXPD
Expeditors International of Washington
Change
KSU
Kansas City Southern
Change
14.93 21.94 22.43 11.36 11.33 9.11
All amounts in millions
from last financial year
         
Implied Share Price $3.35 $3.34 $90.40 $56.77 $130.25
Market Cap 6,656 14,603 9,687 8,263 7,741
Net Debt 1,684 6,782 781 -967 2,264
Enterprise Value (EV) 8,336 21,298 10,501 7,296 10,005
Revenue 508 1,163 13,476 6,564 2,418
EBITDA 380 949 924 643 1,098
Percent 74.7 % 81.6 % 6.9 % 9.8 % 45.4 %
EBIT 315 623 858 594 813
Percent 62.0 % 53.6 % 6.4 % 9.1 % 33.6 %
Balance Sheet          
Total Assets 5,101 11,328 3,184 2,890 8,341
Total Liabilities 2,058 9,811 2,046 1,022 4,426
Shareholders Equity 3,042 1,517 1,137 1,868 3,914.3

Comments

No comments yet. Login to comment.