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?
Dollar7Point86
Implied share price

Sell Overvalued by 58.2%

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
5.39 11.17 5.89 3.81 5.69 6.12
All amounts in millions
from last financial year
         
Implied Share Price $7.86 $26.54 $66.83 $43.05 $50.49
Market Cap 7,436 154,200 120,724 120,724 105,545
Net Debt 924 25,699 25,786 25,786 12,558
Enterprise Value (EV) 8,361 182,566 118,146 173,038 120,389
Revenue 2,397 67,206 67,206 67,206 47,664
EBITDA 748 30,977 30,977 30,426 19,662
Percent 31.2 % 46.1 % 46.1 % 45.3 % 41.3 %
EBIT 409 22,276 22,276 21,725 14,802
Percent 17.1 % 33.1 % 33.1 % 32.3 % 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.