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?
Dollar34Point51
Implied share price

Buy Undervalued by 142.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
ALC
Algoma Central Corporation
AIO
Asciano Group
Change
KEX
Kirby Corporation
Change
TGP
Teekay LNG Partners L.P.
Change
GLNG
Golar LNG Limited (USA)
Change
11.74 5.31 9.07 11.38 18.06 10.4
All amounts in millions
from last financial year
         
Implied Share Price $34.51 $7.68 $85.69 $18.96 $41.20
Market Cap 554 5,169 4,677 3,072 2,928
Net Debt 96 2,708 1,124 1,930 80
Enterprise Value (EV) 651 7,878 5,801 5,003 3,008
Revenue 560 3,408 2,112 392 410
EBITDA 122 868 509 276 289
Percent 21.9 % 25.5 % 24.1 % 70.6 % 70.5 %
EBIT 76 577 364 177 203
Percent 13.7 % 16.9 % 17.3 % 45.2 % 49.5 %
Balance Sheet          
Total Assets 883 7,162 3,653 3,785 2,414
Total Liabilities 384 3,827 1,958 2,572 650
Shareholders Equity 498 3,334 1,694 1,212 1,764.319

Comments

No comments yet. Login to comment.