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  

What's this?
Pound0Point45
Implied share price

Sell Overvalued by 64.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
BPO
British Portfolio Trust Plc
MQG
Macquarie Group Limited
Change
CPG.U
Crescent Point Energy Trust
Change
COS.U
Canadian Oil Sands Trust
Change
IEP
Icahn Enterprises, L.P.
Change
12.41 35.11 17.82 10.48 7.2
All amounts in millions
from last financial year
         
Implied Share Price £0.45 0 $31.42 $30.03 $176.13
Market Cap 36 15,513 13,442 12,098 9,486
Net Debt 0 51,729 1,005 1,222 4,058
Enterprise Value (EV) 36 67,234 14,338 13,319 13,544
Revenue 1 0 1,200 3,460 15,654
EBITDA 1 0 804 1,271 1,882
Percent 57.7 % n/a % 67.0 % 36.7 % 12.0 %
EBIT 1 0 119 888 1,335
Percent 57.7 % n/a % 10.0 % 25.7 % 8.5 %
Balance Sheet          
Total Assets 47 150,778 7,943 7,016 24,556
Total Liabilities 1 139,382 2,451 3,058 19,887
Shareholders Equity 46 11,396 5,492 3,958 4,669.0

Comments

No comments yet. Login to comment.