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)
Dollar5Point14
Implied share price

Buy Undervalued by 54.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
ABC
Adelaide Brighton Ltd.
CRH
CRH PLC (ADR)
Change
CX
Cemex SAB de CV (ADR)
Change
MLM
Martin Marietta Materials, Inc.
Change
JHX
James Hardie Industries N.V.
Change
14.04 9.5 9.82 9.28 18.25 37.45
All amounts in millions
from last financial year
         
Implied Share Price $5.14 $31.26 $24.82 $79.05 $3.79
Market Cap 2,119 15,105 11,795 5,040 4,215
Net Debt 312 3,116 199,535 1,022 -153
Enterprise Value (EV) 2,428 18,119 318,306 6,062 4,059
Revenue 1,176 18,659 197,036 2,037 1,321
EBITDA 255 1,846 34,284 332 108
Percent 21.7 % 9.9 % 17.4 % 16.3 % 8.2 %
EBIT 190 1,079 17,100 154 46
Percent 16.2 % 5.8 % 8.7 % 7.6 % 3.5 %
Balance Sheet          
Total Assets 1,616 21,168 478,770 3,160 2,107
Total Liabilities 611 10,631 337,658 1,750 2,089
Shareholders Equity 1,005 10,537 141,112 1,410 18.2

Comments

No comments yet. Login to comment.