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 (switch to Discounted Cash Flow Analysis)
Dollar57Point80
Implied share price

Buy Undervalued by 50.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
EXPD
Expeditors International of Washington
KSU
Kansas City Southern
Change
CHRW
C.H. Robinson Worldwide, Inc.
Change
MAP
Macquarie Airports
Change
AIA
Auckland International Airport Limited
Change
18.7 11.65 15.92 13.34 32.64 16.18
All amounts in millions
from last financial year
         
Implied Share Price $57.80 $134.01 $83.13 $0.74 $3.71
Market Cap 7,913 12,340 9,490 6,849 4,093
Net Debt -1,260 1,535 111 5,984 1,065
Enterprise Value (EV) 6,647 13,875 9,602 12,833 5,165
Revenue 5,980 2,238 11,359 1,048 426
EBITDA 570 871 719 393 319
Percent 9.5 % 38.9 % 6.3 % 37.5 % 74.8 %
EBIT 530 672 675 93 254
Percent 8.9 % 30.1 % 5.9 % 8.9 % 59.7 %
Balance Sheet          
Total Assets 2,954 6,395 2,804 10,971 3,875
Total Liabilities 926 3,299 1,299 8,923 1,402
Shareholders Equity 2,027 3,096 1,504 2,048 2,472.767

Comments

No comments yet. Login to comment.