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 (switch to Discounted Cash Flow Analysis)
Dollar19Point20
Implied share price

Sell Overvalued by 38.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
CFW
Calfrac Well Services Ltd.
BHP
BHP Billiton Limited
Change
BBL
BHP Billiton plc (ADR)
Change
BHP
BHP Billiton Limited (ADR)
Change
BLT
BHP Billiton plc
Change
4.97 7.14 5.53 4.02 6.35 3.36
All amounts in millions
from last financial year
         
Implied Share Price $19.20 $28.91 $73.11 $47.92 £28.91
Market Cap 1,434 168,073 160,984 160,984 102,419
Net Debt 399 23,267 23,267 23,267 23,267
Enterprise Value (EV) 1,834 197,292 143,718 226,455 119,943
Revenue 1,595 72,226 72,226 72,226 72,226
EBITDA 257 35,665 35,769 35,665 35,665
Percent 16.1 % 49.4 % 49.5 % 49.4 % 49.4 %
EBIT 166 29,257 29,257 29,257 29,257
Percent 10.4 % 40.5 % 40.5 % 40.5 % 40.5 %
Balance Sheet          
Total Assets 1,524 129,273 129,273 129,273 129,273
Total Liabilities 743 63,403 63,403 63,403 63,403
Shareholders Equity 781 65,870 65,870 65,870 65,870.0

Comments

No comments yet. Login to comment.