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)
Dollar24Point00
Implied share price

Buy Undervalued by 153.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
FBU
Fletcher Building Limited
TCL
Transurban Group
Change
VMC
Vulcan Materials Company
Change
DHI
D.R. Horton, Inc.
Change
LEN
Lennar Corporation
Change
22.22 10.04 30.0 22.51 12.59 14.01
All amounts in millions
from last financial year
         
Implied Share Price $24.00 $7.92 $123.90 $64.52 $91.32
Market Cap 6,551 25,566 16,736 12,560 10,070
Net Debt 1,726 10,850 1,696 2,427 5,504
Enterprise Value (EV) 8,218 36,334 18,432 14,988 16,085
Revenue 8,661 1,860 3,422 10,824 9,474
EBITDA 819 1,211 818 1,190 1,148
Percent 9.5 % 65.1 % 23.9 % 11.0 % 12.1 %
EBIT 618 660 544 1,136 1,104
Percent 7.1 % 35.5 % 15.9 % 10.5 % 11.7 %
Balance Sheet          
Total Assets 7,501 21,239 8,301 11,151 14,419
Total Liabilities 3,818 16,470 3,847 5,256 8,770
Shareholders Equity 3,683 4,769 4,454 5,894 5,648.944

Comments

No comments yet. Login to comment.