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)
Dollar4Point22
Implied share price

Buy Undervalued by 45.5%

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
13.06 9.53 10.9 12.14 23.96 11.55
All amounts in millions
from last financial year
         
Implied Share Price $4.22 $249.18 $31.69 $15.96 $6.42
Market Cap 254 29,095 17,086 7,818 4,359
Net Debt 58 3,210 -910 3,201 718
Enterprise Value (EV) 312 32,305 33,926 11,019 5,078
Revenue 441 9,616 10,596 1,476 4,455
EBITDA 32 2,965 2,794 460 439
Percent 7.4 % 30.8 % 26.4 % 31.2 % 9.9 %
EBIT 26 2,672 2,184 322 178
Percent 6.1 % 27.8 % 20.6 % 21.8 % 4.0 %
Balance Sheet          
Total Assets 276 18,586 15,930 5,187 5,559
Total Liabilities 116 7,200 3,640 3,516 2,211
Shareholders Equity 160 11,386 12,290 1,671 3,348.1

Comments

No comments yet. Login to comment.