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 375.6%

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
13.12 5.92 13.16 13.83 14.28 7.14
All amounts in millions
from last financial year
         
Implied Share Price $1.95 $180.56 $19.39 $32.80 $1.00
Market Cap 28 13,230 1,371 656 369
Net Debt 58 2,171 208 80 89
Enterprise Value (EV) 86 15,402 1,568 737 459
Revenue 200 7,803 1,003 687 1,219
EBITDA 14 1,169 113 51 64
Percent 7.3 % 15.0 % 11.3 % 7.5 % 5.3 %
EBIT 8 824 82 33 53
Percent 4.4 % 10.6 % 8.2 % 4.9 % 4.4 %
Balance Sheet          
Total Assets 198 8,285 774 469 634
Total Liabilities 105 3,867 468 184 366
Shareholders Equity 92 4,418 306 285 267.845

Comments

No comments yet. Login to comment.