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  

What's this?
Dollar20Point08
Implied share price

Sell Overvalued by 33.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
WTE.U
Westshore Terminals Income Fund
MQG
Macquarie Group Limited
Change
CPG.U
Crescent Point Energy Trust
Change
COS.U
Canadian Oil Sands Trust
Change
IEP
Icahn Enterprises, L.P.
Change
12.41 18.66 17.82 10.48 7.16
All amounts in millions
from last financial year
         
Implied Share Price $20.08 0 $31.42 $30.03 $176.13
Market Cap 2,234 14,988 13,442 12,098 9,414
Net Debt -13 51,729 1,005 1,222 4,058
Enterprise Value (EV) 2,220 66,708 14,338 13,319 13,472
Revenue 240 0 1,200 3,460 15,654
EBITDA 119 0 804 1,271 1,882
Percent 49.4 % n/a % 67.0 % 36.7 % 12.0 %
EBIT 109 0 119 888 1,335
Percent 45.3 % n/a % 10.0 % 25.7 % 8.5 %
Balance Sheet          
Total Assets 588 150,778 7,943 7,016 24,556
Total Liabilities 154 139,382 2,451 3,058 19,887
Shareholders Equity 434 11,396 5,492 3,958 4,669.0

Comments

No comments yet. Login to comment.