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)
Dollar0Point96
Implied share price

Buy Undervalued by 9.1%

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
14.03 13.39 14.72 8.76 9.3 7.3
All amounts in millions
from last financial year
         
Implied Share Price $0.96 $199.30 $29.14 $41.02 $1.16
Market Cap 60 15,656 1,127 449 400
Net Debt 53 3,110 137 106 115
Enterprise Value (EV) 114 18,766 1,264 555 515
Revenue 215 8,071 1,001 643 1,202
EBITDA 8 1,274 144 59 70
Percent 4.0 % 15.8 % 14.4 % 9.3 % 5.9 %
EBIT 2 912 113 42 61
Percent 1.2 % 11.3 % 11.3 % 6.6 % 5.1 %
Balance Sheet          
Total Assets 169 9,934 756 526 652
Total Liabilities 102 5,080 414 201 388
Shareholders Equity 66 4,854 342 325 264.558

Comments

No comments yet. Login to comment.