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 (switch to Discounted Cash Flow Analysis)
Dollar2Point00
Implied share price

Buy Undervalued by 244.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
CAV
Cavalier Corporation
MHK
Mohawk Industries, Inc.
Change
IFSIA
Interface, Inc.
Change
UFI
Unifi, Inc.
Change
PGW
PGG Wrightson Limited
Change
13.38 6.72 13.89 11.06 11.39 7.02
All amounts in millions
from last financial year
         
Implied Share Price $2.00 $147.11 $19.86 $33.53 $1.02
Market Cap 39 11,218 1,053 506 358
Net Debt 58 2,223 200 80 89
Enterprise Value (EV) 98 13,442 1,254 587 451
Revenue 200 7,348 959 687 1,219
EBITDA 14 967 113 51 64
Percent 7.3 % 13.2 % 11.8 % 7.5 % 5.3 %
EBIT 8 658 88 33 53
Percent 4.4 % 9.0 % 9.2 % 4.9 % 4.4 %
Balance Sheet          
Total Assets 198 8,494 796 469 634
Total Liabilities 105 4,033 455 184 366
Shareholders Equity 92 4,461 340 285 267.845

Comments

No comments yet. Login to comment.