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?
Dollar3Point46
Implied share price

Sell Overvalued by 34.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
ACW
Accuride Corporation
MG
Magna International Inc.
Change
MGA
Magna International Inc. (USA)
Change
DLPH
Delphi Automotive PLC
Change
GPC
Genuine Parts Company
Change
7.73 9.18 6.36 6.18 7.75 11.33
All amounts in millions
from last financial year
         
Implied Share Price $3.46 $81.30 $81.30 $48.63 $55.16
Market Cap 251 15,801 15,396 15,247 12,586
Net Debt 297 -1,090 -1,090 1,359 130
Enterprise Value (EV) 548 14,675 14,268 16,606 12,706
Revenue 929 30,837 30,837 15,519 13,013
EBITDA 59 2,308 2,308 2,142 1,121
Percent 6.4 % 7.5 % 7.5 % 13.8 % 8.6 %
EBIT 0 1,507 1,507 1,656 1,023
Percent 0.1 % 4.9 % 4.9 % 10.7 % 7.9 %
Balance Sheet          
Total Assets 677 17,109 17,109 10,176 6,807
Total Liabilities 612 7,680 7,680 7,831 3,809
Shareholders Equity 64 9,429 9,429 2,345 2,997.887

Price history

Comments

No comments yet. Login to comment.