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?
Dollar98Point81
Implied share price

Buy Undervalued by 54.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
EMS
Emergency Medical Services Corporation
KSU
Kansas City Southern
Change
MAP
Macquarie Airports
Change
CHRW
C.H. Robinson Worldwide, Inc.
Change
EXPD
Expeditors International of Washington
Change
14.48 9.53 14.68 16.78 13.8 12.39
All amounts in millions
from last financial year
         
Implied Share Price $98.81 $110.30 $3.36 $66.84 $50.54
Market Cap 2,831 12,361 9,640 9,416 8,720
Net Debt 133 1,759 6,295 782 -1,273
Enterprise Value (EV) 2,965 14,121 15,840 10,203 7,436
Revenue 2,859 2,369 1,159 12,752 6,080
EBITDA 311 961 944 739 600
Percent 10.9 % 40.6 % 81.4 % 5.8 % 9.9 %
EBIT 245 738 644 682 552
Percent 8.6 % 31.2 % 55.5 % 5.4 % 9.1 %
Balance Sheet          
Total Assets 1,748 7,435 12,898 2,802 3,014
Total Liabilities 901 4,064 9,241 1,863 930
Shareholders Equity 847 3,370 3,657 939 2,084.783

Price history

Comments

No comments yet. Login to comment.