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?
Dollar10Point49
Implied share price

Sell Overvalued by 10.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
CCO
Cameco Corporation
BHP
BHP Billiton Limited
Change
BBL
BHP Billiton plc (ADR)
Change
BHP
BHP Billiton Limited (ADR)
Change
RIO
Rio Tinto Limited
Change
6.68 7.32 6.49 6.01 6.03 8.33
All amounts in millions
from last financial year
         
Implied Share Price $10.49 $22.05 $32.67 $36.55 $36.71
Market Cap 4,646 106,134 79,089 79,089 76,138
Net Debt 1,033 26,066 26,102 26,066 13,830
Enterprise Value (EV) 5,680 139,338 85,528 129,391 99,542
Revenue 2,754 30,912 30,912 30,912 34,829
EBITDA 775 21,461 14,221 21,461 11,950
Percent 28.2 % 69.4 % 46.0 % 69.4 % 34.3 %
EBIT 463 12,800 5,560 12,800 7,305
Percent 16.8 % 41.4 % 18.0 % 41.4 % 21.0 %
Balance Sheet          
Total Assets 8,794 118,953 118,953 118,953 91,564
Total Liabilities 3,247 64,663 64,663 64,663 54,215
Shareholders Equity 5,547 54,290 54,290 54,290 37,349.0

Comments

No comments yet. Login to comment.