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?
Dollar3Point74
Implied share price

Sell Overvalued by 20.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
CKI
Clarke Inc.
JBHT
J.B. Hunt Transport Services, Inc.
Change
ODFL
Old Dominion Freight Line
Change
GEI
Gibson Energy Inc.
Change
LSTR
Landstar System, Inc.
Change
11.52 13.35 12.01 9.19 13.13 10.96
All amounts in millions
from last financial year
         
Implied Share Price $3.74 $68.61 $50.42 $22.92 $56.90
Market Cap 78 8,438 3,421 3,248 2,518
Net Debt 38 679 227 577 37
Enterprise Value (EV) 116 9,118 3,649 3,826 2,556
Revenue 206 5,054 2,110 4,913 2,794
EBITDA 8 759 396 291 233
Percent 4.2 % 15.0 % 18.8 % 5.9 % 8.3 %
EBIT 3 530 285 164 205
Percent 1.6 % 10.5 % 13.5 % 3.4 % 7.4 %
Balance Sheet          
Total Assets 247 2,464 1,712 2,796 879
Total Liabilities 156 1,672 686 1,489 499
Shareholders Equity 90 791 1,025 1,306 379.454

Comments

No comments yet. Login to comment.