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?
Dollar5Point74
Implied share price

Sell Overvalued by 66.6%

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
4.27 10.31 4.93 4.5 3.02 4.32
All amounts in millions
from last financial year
         
Implied Share Price $5.74 $13.41 $39.07 $33.78 $22.23
Market Cap 6,791 82,525 69,427 59,287 59,287
Net Debt 924 24,334 12,558 24,417 24,334
Enterprise Value (EV) 7,716 110,550 88,564 67,657 96,820
Revenue 2,397 44,636 47,664 44,636 44,636
EBITDA 748 22,426 19,662 22,426 22,426
Percent 31.2 % 50.2 % 41.3 % 50.2 % 50.2 %
EBIT 409 12,473 14,802 12,473 12,473
Percent 17.1 % 27.9 % 31.1 % 27.9 % 27.9 %
Balance Sheet          
Total Assets 8,472 124,580 107,827 124,580 124,580
Total Liabilities 3,029 59,812 61,542 59,812 59,812
Shareholders Equity 5,443 64,768 46,285 64,768 64,768.0

Comments

No comments yet. Login to comment.