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?
Dollar30Point12
Implied share price

Buy Undervalued by 175.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
AUB
Austbrokers Holdings Limited
GS
Goldman Sachs Group, Inc.
Change
UBS
UBS AG (USA)
Change
MS
Morgan Stanley
Change
DB
Deutsche Bank AG (USA)
Change
64.77 21.42 35.79 107.84
All amounts in millions
from last financial year
         
Implied Share Price $30.12 $951.43 0 $0.00 0
Market Cap 634 75,263 69,001 50,629 46,893
Net Debt -82 370,707 165,319 155,885 1,199,910
Enterprise Value (EV) 546 446,000 232,659 206,514 1,242,430
Revenue 107 41,664 0 32,036 0
EBITDA 25 12,462 0 1,915 0
Percent 23.7 % 29.9 % n/a % 6.0 % n/a %
EBIT 21 11,124 0 334 0
Percent 20.2 % 26.7 % n/a % 1.0 % n/a %
Balance Sheet          
Total Assets 407 938,555 1,259,232 780,960 2,012,329
Total Liabilities 248 862,839 1,213,336 718,851 1,958,326
Shareholders Equity 159 75,716 45,896 62,109 54,003.0

Comments

No comments yet. Login to comment.