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?
Dollar66Point41
Implied share price

Buy Undervalued by 97.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
ARII
American Railcar Industries, Inc.
UNP
Union Pacific Corporation
Change
CNR
Canadian National Railway Company
Change
CNI
Canadian National Railway (USA)
Change
BNI
Burlington Northern Santa Fe Corporation
Change
10.16 5.35 9.63 11.22 10.88 8.98
All amounts in millions
from last financial year
         
Implied Share Price $66.41 $168.05 $94.47 $94.29 $116.77
Market Cap 719 73,965 44,910 43,320 34,196
Net Debt 57 7,934 6,745 6,745 9,066
Enterprise Value (EV) 777 81,899 51,691 50,157 43,262
Revenue 711 20,926 9,920 9,920 14,016
EBITDA 145 8,505 4,609 4,609 4,816
Percent 20.4 % 40.6 % 46.5 % 46.5 % 34.4 %
EBIT 121 6,745 3,685 3,685 3,279
Percent 17.1 % 32.2 % 37.1 % 37.1 % 23.4 %
Balance Sheet          
Total Assets 809 47,153 26,659 26,659 38,675
Total Liabilities 440 27,276 15,641 15,641 25,877
Shareholders Equity 369 19,877 11,018 11,018 12,798.0

Comments

No comments yet. Login to comment.