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)
Dollar122Point92
Implied share price

Buy Undervalued by 55.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
BLL
Ball Corporation
BXB
Brambles Limited
Change
AMC
Amcor Limited
Change
SEE
Sealed Air Corp.
Change
CCL.B
CCL Industries Inc.
Change
24.18 17.14 13.53 45.95 12.58 15.47
All amounts in millions
from last financial year
         
Implied Share Price $122.92 $22.43 $6.40 $108.34 $402.00
Market Cap 13,779 18,763 17,534 9,079 8,804
Net Debt 4,827 2,621 3,817 4,196 600
Enterprise Value (EV) 18,606 21,384 21,315 13,276 9,410
Revenue 7,997 5,535 9,421 7,031 3,039
EBITDA 1,085 1,580 463 1,055 608
Percent 13.6 % 28.5 % 4.9 % 15.0 % 20.0 %
EBIT 799 1,031 73 841 444
Percent 10.0 % 18.6 % 0.8 % 12.0 % 14.6 %
Balance Sheet          
Total Assets 9,697 7,896 8,682 7,390 3,582
Total Liabilities 8,446 4,941 7,898 6,862 1,960
Shareholders Equity 1,251 2,955 783 527 1,621.878

Price history

Comments

No comments yet. Login to comment.