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?
Dollar18Point30
Implied share price

Buy Undervalued by 161.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
BSI.UN
Brascan SoundVest Diversified Inc. Fund
MQG
Macquarie Group Limited
Change
CPG.U
Crescent Point Energy Trust
Change
COS.U
Canadian Oil Sands Trust
Change
SSA
AFK Sistema OAO (EDR)
Change
16.38 6.49 17.82 10.48 22.86
All amounts in millions
from last financial year
         
Implied Share Price $18.30 0 $42.60 $40.45 $12.75
Market Cap 31 14,118 13,442 12,098 8,034
Net Debt 1 51,729 1,005 1,222 16,995
Enterprise Value (EV) 33 65,835 14,338 13,319 187,557
Revenue 5 0 1,200 3,460 34,240
EBITDA 5 0 804 1,271 8,205
Percent 85.6 % n/a % 67.0 % 36.7 % 24.0 %
EBIT 5 0 119 888 5,046
Percent 85.6 % n/a % 10.0 % 25.7 % 14.7 %
Balance Sheet          
Total Assets 26 150,778 7,943 7,016 44,726
Total Liabilities 2 139,382 2,451 3,058 35,531
Shareholders Equity 23 11,396 5,492 3,958 9,195.233

Comments

No comments yet. Login to comment.