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)
Dollar1Point37
Implied share price

Buy Undervalued by 8.7%

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
12.4 11.75 12.45 12.57 12.82 9.28
All amounts in millions
from last financial year
         
Implied Share Price $1.37 $134.18 $18.12 $27.44 $0.59
Market Cap 86 9,829 1,224 528 309
Net Debt 53 2,223 200 86 103
Enterprise Value (EV) 139 12,052 1,425 615 413
Revenue 201 7,348 959 713 1,131
EBITDA 11 967 113 48 44
Percent 5.9 % 13.2 % 11.8 % 6.7 % 3.9 %
EBIT 5 658 88 23 36
Percent 2.7 % 9.0 % 9.2 % 3.3 % 3.3 %
Balance Sheet          
Total Assets 196 8,494 796 455 619
Total Liabilities 102 4,033 455 170 367
Shareholders Equity 93 4,461 340 284 252.468

Comments

No comments yet. Login to comment.