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?
Dollar92Point71
Implied share price

Sell Overvalued by 12.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
ALV
Autoliv Inc.
MG
Magna International Inc.
Change
DLPH
Delphi Automotive PLC
Change
MGA
Magna International Inc. (USA)
Change
GPC
Genuine Parts Company
Change
8.01 9.13 6.52 9.1 4.91 11.97
All amounts in millions
from last financial year
         
Implied Share Price $92.71 $65.14 $60.29 $65.14 $65.06
Market Cap 9,352 20,620 19,156 15,636 14,705
Net Debt 205 -300 3,473 -300 451
Enterprise Value (EV) 9,557 20,392 22,629 15,362 15,156
Revenue 9,169 32,134 15,165 32,134 15,280
EBITDA 1,046 3,127 2,487 3,127 1,266
Percent 11.4 % 9.7 % 16.4 % 9.7 % 8.3 %
EBIT 727 2,325 1,947 2,325 1,124
Percent 7.9 % 7.2 % 12.8 % 7.2 % 7.4 %
Balance Sheet          
Total Assets 7,525 19,687 11,973 19,687 8,144
Total Liabilities 4,069 10,721 9,723 10,721 4,998
Shareholders Equity 3,455 8,966 2,250 8,966 3,146.567

Price history

Comments

No comments yet. Login to comment.