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)
Dollar475Point47
Implied share price

Buy Undervalued by 377.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
FDX
FedEx Corporation
UPS
United Parcel Service, Inc.
Change
FRE
Freightways Ltd
Change
ATSG
Air Transport Services Group Inc.
Change
CJT.UN
Cargojet Income Fund
Change
27.49 5.59 27.74 11.8 4.45 4.9
All amounts in millions
from last financial year
         
Implied Share Price $475.47 $87.94 $11.81 $64.04 $71.67
Market Cap 31,575 83,838 683 377 71
Net Debt -1,176 4,946 169 349 37
Enterprise Value (EV) 30,399 88,784 852 726 108
Revenue 42,680 54,127 382 607 156
EBITDA 5,438 3,201 72 163 22
Percent 12.7 % 5.9 % 18.9 % 26.9 % 14.1 %
EBIT 3,320 1,343 61 78 15
Percent 7.8 % 2.5 % 16.2 % 13.0 % 10.0 %
Balance Sheet          
Total Assets 29,903 38,863 437 1,035 120
Total Liabilities 15,176 34,210 264 736 67
Shareholders Equity 14,727 4,653 173 299 52.87978

Price history

Comments

No comments yet. Login to comment.