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?
Dollar13Point85
Implied share price

Sell Overvalued by 44.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
DST.UN
Global DiSCS Trust 2004-1
MQG
Macquarie Group Limited
Change
CPG.U
Crescent Point Energy Trust
Change
COS.U
Canadian Oil Sands Trust
Change
IEP
Icahn Enterprises, L.P.
Change
12.41 22.71 17.82 10.48 7.03
All amounts in millions
from last financial year
         
Implied Share Price $13.85 0 $31.42 $30.03 $176.15
Market Cap 30 15,607 13,442 12,098 9,178
Net Debt 0 41,234 1,005 1,222 4,058
Enterprise Value (EV) 30 56,841 14,338 13,319 13,236
Revenue 1 0 1,200 3,460 15,654
EBITDA 1 0 804 1,271 1,882
Percent 100.0 % n/a % 67.0 % 36.7 % 12.0 %
EBIT 1 0 119 888 1,335
Percent 100.0 % n/a % 10.0 % 25.7 % 8.5 %
Balance Sheet          
Total Assets 39 150,778 7,943 7,016 24,556
Total Liabilities 25 139,382 2,451 3,058 19,887
Shareholders Equity 13 11,396 5,492 3,958 4,669.0

Comments

No comments yet. Login to comment.