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?
Dollar1Point63
Implied share price

Buy Undervalued by 132.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
CKL
Colorpak Limited
BXB
Brambles Limited
Change
AMC
Amcor Limited
Change
BLL
Ball Corporation
Change
MWV
MeadWestvaco Corp.
Change
10.18 5.68 10.83 10.82 8.0 9.76
All amounts in millions
from last financial year
         
Implied Share Price $1.63 $8.46 $8.86 $60.75 $37.31
Market Cap 57 14,187 11,584 6,436 6,266
Net Debt 38 2,689 3,544 3,131 1,500
Enterprise Value (EV) 95 16,871 15,127 9,567 7,765
Revenue 195 5,767 12,192 8,735 5,459
EBITDA 16 1,557 1,398 1,195 796
Percent 8.6 % 27.0 % 11.5 % 13.7 % 14.6 %
EBIT 12 1,005 902 912 467
Percent 6.6 % 17.4 % 7.4 % 10.4 % 8.6 %
Balance Sheet          
Total Assets 154 7,545 11,334 7,507 8,908
Total Liabilities 87 4,805 8,043 6,392 5,548
Shareholders Equity 67 2,740 3,291 1,114 3,360.0

Comments

No comments yet. Login to comment.