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?
Dollar8Point61
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
BBL
BHP Billiton plc (ADR)
Change
BHP
BHP Billiton Limited (ADR)
Change
RIO
Rio Tinto Limited
Change
7.31 18.18 7.97 5.68 8.89 6.21
All amounts in millions
from last financial year
         
Implied Share Price $8.61 $34.39 $86.70 $56.99 $76.25
Market Cap 10,195 194,809 181,850 181,850 111,422
Net Debt 1,155 27,510 27,510 27,510 18,005
Enterprise Value (EV) 11,351 229,819 163,758 256,261 135,141
Revenue 2,438 65,953 65,953 65,953 51,171
EBITDA 624 28,819 28,819 28,819 21,758
Percent 25.6 % 43.7 % 43.7 % 43.7 % 42.5 %
EBIT 341 21,788 21,788 21,788 16,967
Percent 14.0 % 33.0 % 33.0 % 33.0 % 33.2 %
Balance Sheet          
Total Assets 8,039 139,178 139,178 139,178 111,025
Total Liabilities 2,691 68,511 68,511 68,511 65,139
Shareholders Equity 5,348 70,667 70,667 70,667 45,886.0

Comments

No comments yet. Login to comment.