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)
Dollar4Point14
Implied share price

Buy Undervalued by 45.8%

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
12.83 9.37 11.23 11.81 21.14 13.11
All amounts in millions
from last financial year
         
Implied Share Price $4.14 $245.62 $30.61 $19.19 $6.29
Market Cap 251 30,080 16,676 7,644 5,048
Net Debt 58 3,210 -1,256 3,201 718
Enterprise Value (EV) 307 33,290 32,128 10,845 5,766
Revenue 441 9,616 10,337 1,476 4,455
EBITDA 32 2,965 2,719 513 439
Percent 7.4 % 30.8 % 26.3 % 34.8 % 9.9 %
EBIT 26 2,672 2,104 375 178
Percent 6.1 % 27.8 % 20.4 % 25.4 % 4.0 %
Balance Sheet          
Total Assets 276 18,586 16,675 5,187 5,559
Total Liabilities 116 7,200 3,856 3,516 2,211
Shareholders Equity 160 11,386 12,819 1,671 3,348.1

Comments

No comments yet. Login to comment.