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)
Dollar0Point66
Implied share price

Buy Undervalued by 11.9%

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
PGW
PGG Wrightson Limited
Change
11.65 11.06 11.96 11.09 8.24 5.91
All amounts in millions
from last financial year
         
Implied Share Price $0.66 $155.04 $16.89 $32.58 $0.94
Market Cap 40 11,822 1,048 384 301
Net Debt 53 2,171 208 92 115
Enterprise Value (EV) 94 13,994 1,256 476 417
Revenue 215 7,803 1,003 687 1,202
EBITDA 8 1,169 113 57 70
Percent 4.0 % 15.0 % 11.3 % 8.4 % 5.9 %
EBIT 2 824 82 39 61
Percent 1.2 % 10.6 % 8.2 % 5.8 % 5.1 %
Balance Sheet          
Total Assets 169 8,285 774 476 652
Total Liabilities 102 3,867 468 178 388
Shareholders Equity 66 4,418 306 297 264.558

Comments

No comments yet. Login to comment.