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?
Dollar9Point93
Implied share price

Buy Undervalued by 109.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
BLD
Boral Limited
PCP
Precision Castparts Corp.
Change
PCL
Plum Creek Timber Co. Inc.
Change
AWI
Armstrong World Industries, Inc.
Change
HSC
Harsco Corporation
Change
12.03 6.65 11.08 18.13 9.66 5.15
All amounts in millions
from last financial year
         
Implied Share Price $9.93 $132.31 $18.27 $50.24 $69.14
Market Cap 3,397 17,331 5,709 2,345 1,874
Net Debt 1,182 137 2,484 -96 890
Enterprise Value (EV) 4,580 17,468 8,193 2,248 2,765
Revenue 4,493 5,486 1,294 2,780 2,990
EBITDA 688 1,576 452 232 536
Percent 15.3 % 28.7 % 34.9 % 8.4 % 17.9 %
EBIT 435 1,422 353 86 227
Percent 9.7 % 25.9 % 27.3 % 3.1 % 7.6 %
Balance Sheet          
Total Assets 5,209 7,660 4,448 3,302 3,639
Total Liabilities 2,585 1,771 2,982 1,403 2,165
Shareholders Equity 2,623 5,888 1,466 1,899 1,473.577

Comments

No comments yet. Login to comment.