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?
Dollar109Point21
Implied share price

Buy Undervalued by 70.7%

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
KSU
Kansas City Southern
Change
EXPD
Expeditors International of Washington
Change
15.96 9.53 24.07 12.55 11.25 10.49
All amounts in millions
from last financial year
         
Implied Share Price $109.21 $3.68 $97.29 $141.30 $71.72
Market Cap 2,831 16,342 10,733 10,082 8,860
Net Debt 133 7,814 868 2,264 -807
Enterprise Value (EV) 2,965 24,156 11,601 12,347 8,052
Revenue 2,859 1,228 13,476 2,418 6,616
EBITDA 311 1,003 924 1,098 767
Percent 10.9 % 81.7 % 6.9 % 45.4 % 11.6 %
EBIT 245 691 858 813 721
Percent 8.6 % 56.2 % 6.4 % 33.6 % 10.9 %
Balance Sheet          
Total Assets 1,748 12,051 3,184 8,341 2,582
Total Liabilities 901 10,731 2,033 4,426 890
Shareholders Equity 847 1,319 1,150 3,914 1,691.993

Price history

Comments

No comments yet. Login to comment.