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)
Dollar101Point10
Implied share price

Buy Undervalued by 20.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
WFT
West Fraser Timber Co. Ltd.
WY
Weyerhaeuser Company
Change
RYN
Rayonier Inc.
Change
LPX
Louisiana-Pacific Corporation
Change
CFP
Canfor Corporation
Change
16.24 13.61 17.61 14.85 16.62 10.78
All amounts in millions
from last financial year
         
Implied Share Price $101.10 $29.47 $66.13 $19.41 $29.96
Market Cap 3,382 17,788 7,531 2,774 2,729
Net Debt 198 3,398 989 319 325
Enterprise Value (EV) 3,797 21,150 8,359 3,094 3,055
Revenue 3,000 7,059 1,571 1,715 2,714
EBITDA 279 1,201 563 186 283
Percent 9.3 % 17.0 % 35.8 % 10.9 % 10.4 %
EBIT 127 745 414 112 96
Percent 4.2 % 10.6 % 26.4 % 6.5 % 3.5 %
Balance Sheet          
Total Assets 2,618 12,592 3,122 2,331 2,487
Total Liabilities 1,126 8,522 1,684 1,297 1,377
Shareholders Equity 1,492 4,070 1,438 1,033 1,110.9

Comments

No comments yet. Login to comment.