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)
Dollar29Point85
Implied share price

Sell Overvalued by 54.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
UPS
United Parcel Service, Inc.
FDX
FedEx Corporation
Change
FRE
Freightways Ltd
Change
ATSG
Air Transport Services Group Inc.
Change
CJT.UN
Cargojet Income Fund
Change
6.46 12.74 6.45 9.07 3.89 3.71
All amounts in millions
from last financial year
         
Implied Share Price $29.85 $81.51 $1.75 $11.16 $17.50
Market Cap 65,574 25,594 428 311 46
Net Debt 7,421 -22 149 294 43
Enterprise Value (EV) 72,995 25,572 578 606 89
Revenue 45,297 34,734 328 823 166
EBITDA 5,729 3,967 63 155 24
Percent 12.6 % 11.4 % 19.4 % 18.9 % 14.6 %
EBIT 3,982 2,016 53 71 12
Percent 8.8 % 5.8 % 16.4 % 8.7 % 7.3 %
Balance Sheet          
Total Assets 31,883 24,902 382 1,002 134
Total Liabilities 24,253 11,091 224 756 88
Shareholders Equity 7,630 13,811 157 245 46.70111

Price history

Comments

No comments yet. Login to comment.