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?
Dollar102Point06
Implied share price

Buy Undervalued by 59.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
EMS
Emergency Medical Services Corporation
MAP
Macquarie Airports
Change
CHRW
C.H. Robinson Worldwide, Inc.
Change
EXPD
Expeditors International of Washington
Change
KSU
Kansas City Southern
Change
14.94 9.53 22.29 11.36 11.75 9.54
All amounts in millions
from last financial year
         
Implied Share Price $102.06 $3.34 $90.46 $56.80 $130.34
Market Cap 2,831 14,469 9,687 8,535 8,214
Net Debt 133 6,782 781 -967 2,264
Enterprise Value (EV) 2,965 21,165 10,501 7,568 10,478
Revenue 2,859 1,163 13,476 6,564 2,418
EBITDA 311 949 924 643 1,098
Percent 10.9 % 81.6 % 6.9 % 9.8 % 45.4 %
EBIT 245 623 858 594 813
Percent 8.6 % 53.6 % 6.4 % 9.1 % 33.6 %
Balance Sheet          
Total Assets 1,748 11,328 3,184 2,890 8,341
Total Liabilities 901 9,811 2,046 1,022 4,426
Shareholders Equity 847 1,517 1,137 1,868 3,914.3

Price history

Comments

No comments yet. Login to comment.