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)
Dollar0Point84
Implied share price

Buy Undervalued by 25.4%

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
13.08 11.7 13.62 8.35 9.35 10.22
All amounts in millions
from last financial year
         
Implied Share Price $0.84 $183.10 $26.75 $37.18 $33.76
Market Cap 46 14,258 1,068 447 331
Net Debt 53 3,110 137 92 -37
Enterprise Value (EV) 99 17,368 1,206 540 293
Revenue 215 8,071 1,001 687 310
EBITDA 8 1,274 144 57 28
Percent 4.0 % 15.8 % 14.4 % 8.4 % 9.3 %
EBIT 2 912 113 39 22
Percent 1.2 % 11.3 % 11.3 % 5.8 % 7.3 %
Balance Sheet          
Total Assets 169 9,934 756 476 171
Total Liabilities 102 5,080 414 178 51
Shareholders Equity 66 4,854 342 297 119.427

Comments

No comments yet. Login to comment.