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)
Dollar1Point24
Implied share price

Sell Overvalued by 32.2%

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
12.26 15.5 12.36 12.38 13.61 7.19
All amounts in millions
from last financial year
         
Implied Share Price $1.24 $117.05 $17.82 $16.77 $0.77
Market Cap 124 8,556 1,192 375 286
Net Debt 66 930 192 108 125
Enterprise Value (EV) 191 9,093 1,383 484 412
Revenue 217 5,787 932 705 1,336
EBITDA 12 735 111 35 57
Percent 5.7 % 12.7 % 12.0 % 5.0 % 4.3 %
EBIT 5 398 85 9 46
Percent 2.6 % 6.9 % 9.2 % 1.3 % 3.5 %
Balance Sheet          
Total Assets 201 6,303 789 482 980
Total Liabilities 110 2,584 493 192 405
Shareholders Equity 90 3,719 295 289 575.017

Comments

No comments yet. Login to comment.