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)
Dollar4Point12
Implied share price

Buy Undervalued by 41.1%

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
12.79 9.58 11.41 11.92 20.41 12.77
All amounts in millions
from last financial year
         
Implied Share Price $4.12 $242.01 $30.53 $19.13 $6.27
Market Cap 258 29,398 16,913 7,269 4,887
Net Debt 58 4,112 -1,256 3,201 718
Enterprise Value (EV) 314 33,510 32,423 10,470 5,618
Revenue 441 10,005 10,337 1,476 4,455
EBITDA 32 2,937 2,719 513 439
Percent 7.4 % 29.4 % 26.3 % 34.8 % 9.9 %
EBIT 26 2,612 2,104 375 178
Percent 6.1 % 26.1 % 20.4 % 25.4 % 4.0 %
Balance Sheet          
Total Assets 276 19,428 16,510 5,187 5,559
Total Liabilities 116 8,499 3,856 3,516 2,211
Shareholders Equity 160 10,929 12,654 1,671 3,348.1

Comments

No comments yet. Login to comment.