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?
Dollar0Point00
Implied share price

Sell Overvalued by 446.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
AMTG
Apollo Residential Mortgage Inc
MQG
Macquarie Group Limited
Change
CPG.U
Crescent Point Energy Trust
Change
COS.U
Canadian Oil Sands Trust
Change
SSA
AFK Sistema OAO (EDR)
Change
16.38 64.6 17.82 10.48 22.86
All amounts in millions
from last financial year
         
Implied Share Price $0.00 0 $42.60 $40.45 $12.75
Market Cap 579 14,118 13,442 12,098 8,034
Net Debt 3,504 51,729 1,005 1,222 16,995
Enterprise Value (EV) 4,208 65,835 14,338 13,319 187,557
Revenue 94 0 1,200 3,460 34,240
EBITDA 65 0 804 1,271 8,205
Percent 69.0 % n/a % 67.0 % 36.7 % 24.0 %
EBIT 65 0 119 888 5,046
Percent 69.0 % n/a % 10.0 % 25.7 % 14.7 %
Balance Sheet          
Total Assets 4,487 150,778 7,943 7,016 44,726
Total Liabilities 3,771 139,382 2,451 3,058 35,531
Shareholders Equity 716 11,396 5,492 3,958 9,195.233

Price history

Comments

No comments yet. Login to comment.