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?
Dollar6Point70
Implied share price

Sell Overvalued by 63.1%

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
4.78 10.83 5.47 3.15 4.85 5.38
All amounts in millions
from last financial year
         
Implied Share Price $6.70 $21.36 $57.83 $35.40 $44.54
Market Cap 7,187 130,674 94,707 94,707 92,848
Net Debt 924 25,699 25,786 25,699 12,558
Enterprise Value (EV) 8,112 159,579 97,511 141,555 105,876
Revenue 2,397 56,762 67,206 56,762 47,664
EBITDA 748 29,180 30,977 29,180 19,662
Percent 31.2 % 51.4 % 46.1 % 51.4 % 41.3 %
EBIT 409 21,464 22,276 21,464 14,802
Percent 17.1 % 37.8 % 33.1 % 37.8 % 31.1 %
Balance Sheet          
Total Assets 8,472 151,413 151,413 151,413 107,827
Total Liabilities 3,029 72,270 72,270 72,270 61,542
Shareholders Equity 5,443 79,143 79,143 79,143 46,285.0

Comments

No comments yet. Login to comment.