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?
Dollar102Point09
Implied share price

Buy Undervalued by 59.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
EMS
Emergency Medical Services Corporation
MAP
Macquarie Airports
Change
KSU
Kansas City Southern
Change
CHRW
C.H. Robinson Worldwide, Inc.
Change
EXPD
Expeditors International of Washington
Change
14.95 9.53 20.77 10.74 13.41 12.88
All amounts in millions
from last financial year
         
Implied Share Price $102.09 $3.34 $131.90 $77.46 $56.00
Market Cap 2,831 13,020 9,903 9,747 9,263
Net Debt 133 6,782 1,967 1,054 -967
Enterprise Value (EV) 2,965 19,725 11,871 10,802 8,295
Revenue 2,859 1,163 2,577 13,470 6,564
EBITDA 311 949 1,105 805 643
Percent 10.9 % 81.6 % 42.9 % 6.0 % 9.8 %
EBIT 245 623 847 748 594
Percent 8.6 % 53.6 % 32.9 % 5.6 % 9.1 %
Balance Sheet          
Total Assets 1,748 11,328 8,091 3,214 2,890
Total Liabilities 901 9,811 4,335 2,167 1,022
Shareholders Equity 847 1,517 3,755 1,047 1,868.408

Price history

Comments

No comments yet. Login to comment.