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)
Dollar1Point95
Implied share price

Buy Undervalued by 134.9%

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
CFI
Culp, Inc.
Change
13.83 7.6 14.43 8.21 10.19 10.3
All amounts in millions
from last financial year
         
Implied Share Price $1.95 $195.80 $28.69 $40.78 $42.96
Market Cap 57 15,283 1,047 513 404
Net Debt 36 3,110 137 104 -42
Enterprise Value (EV) 93 18,393 1,185 618 362
Revenue 190 8,071 1,001 643 312
EBITDA 12 1,274 144 60 35
Percent 6.5 % 15.8 % 14.4 % 9.4 % 11.2 %
EBIT 8 912 113 43 28
Percent 4.7 % 11.3 % 11.3 % 6.7 % 9.1 %
Balance Sheet          
Total Assets 147 9,934 756 526 175
Total Liabilities 78 5,080 414 201 46
Shareholders Equity 69 4,854 342 325 128.812

Comments

No comments yet. Login to comment.