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?
Dollar5Point31
Implied share price

Sell Overvalued by 70.0%

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
5.21 13.06 5.81 3.75 5.64 5.55
All amounts in millions
from last financial year
         
Implied Share Price $5.31 $25.51 $64.31 $41.39 $52.90
Market Cap 6,997 150,872 119,379 119,379 102,047
Net Debt 1,155 25,786 25,786 25,786 18,005
Enterprise Value (EV) 8,153 179,833 116,092 171,529 123,315
Revenue 2,438 67,206 67,206 67,206 51,171
EBITDA 624 30,977 30,977 30,426 22,201
Percent 25.6 % 46.1 % 46.1 % 45.3 % 43.4 %
EBIT 341 22,276 22,276 21,725 17,410
Percent 14.0 % 33.1 % 33.1 % 32.3 % 34.0 %
Balance Sheet          
Total Assets 8,039 151,413 151,413 151,413 111,025
Total Liabilities 2,691 72,270 72,270 72,270 65,139
Shareholders Equity 5,348 79,143 79,143 79,143 45,886.0

Comments

No comments yet. Login to comment.