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)
Dollar2Point58
Implied share price

Buy Undervalued by 18.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
STU
Steel & Tube Holdings Limited
PCP
Precision Castparts Corp.
Change
PCL
Plum Creek Timber Co. Inc.
Change
BLD
Boral Limited
Change
AWI
Armstrong World Industries, Inc.
Change
11.76 10.15 10.91 18.14 6.41 9.85
All amounts in millions
from last financial year
         
Implied Share Price $2.58 $129.40 $17.53 $9.67 $49.18
Market Cap 191 17,062 5,714 3,233 2,390
Net Debt 35 137 2,484 1,182 -96
Enterprise Value (EV) 227 17,199 8,198 4,415 2,293
Revenue 379 5,486 1,294 4,493 2,780
EBITDA 22 1,576 452 688 232
Percent 5.9 % 28.7 % 34.9 % 15.3 % 8.4 %
EBIT 15 1,422 353 435 86
Percent 4.2 % 25.9 % 27.3 % 9.7 % 3.1 %
Balance Sheet          
Total Assets 218 7,660 4,448 5,209 3,302
Total Liabilities 72 1,771 2,982 2,585 1,403
Shareholders Equity 145 5,888 1,466 2,623 1,899.3

Comments

No comments yet. Login to comment.