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?
Dollar7Point54
Implied share price

Sell Overvalued by 50.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
CCO
Cameco Corporation
BHP
BHP Billiton Limited
Change
RIO
Rio Tinto Limited
Change
BBL
BHP Billiton plc (ADR)
Change
BHP
BHP Billiton Limited (ADR)
Change
5.18 9.12 4.97 7.9 3.4 4.4
All amounts in millions
from last financial year
         
Implied Share Price $7.54 $20.35 $26.71 $43.44 $33.73
Market Cap 6,039 98,769 74,059 70,951 70,951
Net Debt 1,033 24,334 13,830 24,417 24,334
Enterprise Value (EV) 7,073 127,405 94,445 76,310 112,632
Revenue 2,754 44,636 34,829 44,636 44,636
EBITDA 775 25,622 11,950 22,426 25,622
Percent 28.2 % 57.4 % 34.3 % 50.2 % 57.4 %
EBIT 463 15,669 7,305 12,473 15,669
Percent 16.8 % 35.1 % 21.0 % 27.9 % 35.1 %
Balance Sheet          
Total Assets 8,794 124,580 91,564 124,580 124,580
Total Liabilities 3,247 59,812 54,215 59,812 59,812
Shareholders Equity 5,547 64,768 37,349 64,768 64,768.0

Comments

No comments yet. Login to comment.