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)
Dollar6Point28
Implied share price

Buy Undervalued by 204.9%

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
18.14 6.74 14.11 22.18 23.82 8.3
All amounts in millions
from last financial year
         
Implied Share Price $6.28 $214.59 $32.21 $26.10 $10.16
Market Cap 182 24,281 23,046 6,318 3,180
Net Debt 37 -922 -295 2,519 505
Enterprise Value (EV) 219 23,522 46,135 8,838 3,622
Revenue 385 6,220 7,711 1,167 4,681
EBITDA 32 1,666 2,080 371 436
Percent 8.4 % 26.8 % 27.0 % 31.8 % 9.3 %
EBIT 26 1,502 1,573 275 191
Percent 6.8 % 24.2 % 20.4 % 23.6 % 4.1 %
Balance Sheet          
Total Assets 231 8,955 14,364 4,259 5,668
Total Liabilities 79 1,794 4,461 2,996 2,559
Shareholders Equity 151 7,161 9,902 1,263 3,108.8

Comments

No comments yet. Login to comment.