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?
Dollar4Point38
Implied share price

Buy Undervalued by 2333.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
TX
Tuckamore Capital Management Inc
MQG
Macquarie Group Limited
Change
CPG.U
Crescent Point Energy Trust
Change
COS.U
Canadian Oil Sands Trust
Change
IEP
Icahn Enterprises, L.P.
Change
12.41 5.53 17.82 10.48 7.16
All amounts in millions
from last financial year
         
Implied Share Price $4.38 0 $31.42 $30.03 $176.13
Market Cap 12 14,988 13,442 12,098 9,414
Net Debt 228 51,729 1,005 1,222 4,058
Enterprise Value (EV) 241 66,708 14,338 13,319 13,472
Revenue 638 0 1,200 3,460 15,654
EBITDA 43 0 804 1,271 1,882
Percent 6.8 % n/a % 67.0 % 36.7 % 12.0 %
EBIT 12 0 119 888 1,335
Percent 1.9 % n/a % 10.0 % 25.7 % 8.5 %
Balance Sheet          
Total Assets 452 150,778 7,943 7,016 24,556
Total Liabilities 376 139,382 2,451 3,058 19,887
Shareholders Equity 75 11,396 5,492 3,958 4,669.0

Comments

No comments yet. Login to comment.