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)
Dollar6Point15
Implied share price

Buy Undervalued by 180.8%

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
16.18 6.9 12.41 22.56 23.49 12.05
All amounts in millions
from last financial year
         
Implied Share Price $6.15 $315.52 $18.43 $19.48 $9.19
Market Cap 198 32,326 14,971 6,369 4,878
Net Debt 67 4,112 -1,455 3,190 813
Enterprise Value (EV) 263 36,438 28,305 9,559 5,691
Revenue 501 10,005 7,100 1,445 4,297
EBITDA 38 2,937 1,254 407 472
Percent 7.6 % 29.4 % 17.7 % 28.2 % 11.0 %
EBIT 33 2,612 595 274 223
Percent 6.6 % 26.1 % 8.4 % 19.0 % 5.2 %
Balance Sheet          
Total Assets 287 19,428 14,886 4,990 5,865
Total Liabilities 120 8,499 3,173 3,512 2,341
Shareholders Equity 167 10,929 11,713 1,478 3,524.1

Comments

No comments yet. Login to comment.