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)
Dollar4Point76
Implied share price

Buy Undervalued by 123.5%

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
12.66 6.64 12.41 8.61 23.06 10.04
All amounts in millions
from last financial year
         
Implied Share Price $4.76 $240.26 $30.22 $12.35 $6.76
Market Cap 192 32,326 12,333 6,518 3,822
Net Debt 67 4,112 -1,256 3,190 813
Enterprise Value (EV) 254 36,438 23,416 9,731 4,741
Revenue 501 10,005 10,337 1,445 4,297
EBITDA 38 2,937 2,719 422 472
Percent 7.6 % 29.4 % 26.3 % 29.2 % 11.0 %
EBIT 33 2,612 2,104 289 223
Percent 6.6 % 26.1 % 20.4 % 20.0 % 5.2 %
Balance Sheet          
Total Assets 287 19,428 16,510 4,990 5,865
Total Liabilities 120 8,499 3,856 3,512 2,341
Shareholders Equity 167 10,929 12,654 1,478 3,524.1

Comments

No comments yet. Login to comment.