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?
Dollar4Point83
Implied share price

Sell Overvalued by 80.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
GSH
Guangshen Railway Co. Ltd (ADR)
UNP
Union Pacific Corporation
Change
CNR
Canadian National Railway Company
Change
CNI
Canadian National Railway (USA)
Change
BNI
Burlington Northern Santa Fe Corporation
Change
10.08 53.56 9.71 10.89 10.79 8.98
All amounts in millions
from last financial year
         
Implied Share Price $4.83 $166.71 $93.67 $93.49 $115.73
Market Cap 3,221 74,642 43,418 42,997 34,196
Net Debt -1,363 7,934 6,745 6,745 9,066
Enterprise Value (EV) 174,662 82,576 50,198 49,749 43,262
Revenue 15,091 20,926 9,920 9,920 14,016
EBITDA 3,260 8,505 4,609 4,609 4,816
Percent 21.6 % 40.6 % 46.5 % 46.5 % 34.4 %
EBIT 1,862 6,745 3,685 3,685 3,279
Percent 12.3 % 32.2 % 37.1 % 37.1 % 23.4 %
Balance Sheet          
Total Assets 32,867 47,153 26,659 26,659 38,675
Total Liabilities 6,921 27,276 15,641 15,641 25,877
Shareholders Equity 25,945 19,877 11,018 11,018 12,798.0

Price history

Comments

No comments yet. Login to comment.