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?
Dollar11Point91
Implied share price

Sell Overvalued by 13.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
ATX
A.T. Cross Company
MNDI
Mondi Plc
Change
DLX
Deluxe Corporation
Change
USTR
United Stationers Inc.
Change
DLAR
De La Rue plc
Change
7.48 8.79 6.98 6.45 7.79 11.22
All amounts in millions
from last financial year
         
Implied Share Price $11.91 £10.01 $45.44 $31.91 £6.65
Market Cap 178 4,423 1,907 1,367 1,007
Net Debt -12 1,864 607 493 24
Enterprise Value (EV) 166 6,277 2,514 1,861 1,032
Revenue 180 5,807 1,514 5,080 528
EBITDA 18 899 390 238 92
Percent 10.5 % 15.5 % 25.7 % 4.7 % 17.4 %
EBIT 13 527 307 202 65
Percent 7.4 % 9.1 % 20.3 % 4.0 % 12.4 %
Balance Sheet          
Total Assets 161 6,614 1,412 2,075 408
Total Liabilities 76 4,042 979 1,337 457
Shareholders Equity 85 2,572 432 738 -49.5

Comments

No comments yet. Login to comment.