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)
Dollar5Point49
Implied share price

Buy Undervalued by 80.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
STU
Steel & Tube Holdings Limited
PCP
Precision Castparts Corp.
Change
TS
Tenaris S.A. (ADR)
Change
PCL
Plum Creek Timber Co. Inc.
Change
BLD
Boral Limited
Change
18.09 10.42 17.15 18.09 26.04 12.66
All amounts in millions
from last financial year
         
Implied Share Price $5.49 $272.60 $44.60 $24.05 $9.13
Market Cap 269 37,349 26,255 7,549 4,563
Net Debt 23 3,527 252 3,231 1,446
Enterprise Value (EV) 290 40,876 52,892 10,780 5,986
Revenue 393 8,377 10,834 1,340 5,209
EBITDA 27 2,383 2,924 414 472
Percent 7.1 % 28.4 % 27.0 % 30.9 % 9.1 %
EBIT 22 2,168 2,356 295 181
Percent 5.7 % 25.9 % 21.8 % 22.0 % 3.5 %
Balance Sheet          
Total Assets 222 16,896 15,963 5,695 6,316
Total Liabilities 65 7,112 4,575 3,863 3,012
Shareholders Equity 157 9,783 11,388 1,832 3,304.2

Comments

No comments yet. Login to comment.