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)
Dollar7Point40
Implied share price

Within margin of safety Overvalued by 3.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
FBU
Fletcher Building Limited
FLR
Fluor Corporation (NEW)
Change
LEI
Leighton Holdings Limited
Change
SNC
SNC-Lavalin Group Inc.
Change
TCL
Transurban Group
Change
8.96 9.21 5.07 7.76 11.48 13.23
All amounts in millions
from last financial year
         
Implied Share Price $7.40 $77.46 $34.39 $34.39 $2.11
Market Cap 4,630 8,777 8,769 7,046 6,268
Net Debt 1,350 -2,163 802 1,379 3,987
Enterprise Value (EV) 5,980 6,614 9,572 8,425 10,256
Revenue 7,103 21,990 13,275 6,101 1,129
EBITDA 649 1,304 1,233 733 774
Percent 9.1 % 5.9 % 9.3 % 12.0 % 68.6 %
EBIT 520 1,122 591 605 434
Percent 7.3 % 5.1 % 4.5 % 9.9 % 38.4 %
Balance Sheet          
Total Assets 5,912 7,178 7,692 7,206 10,264
Total Liabilities 2,960 3,872 5,353 5,771 6,752
Shareholders Equity 2,952 3,305 2,339 1,434 3,512.552

Comments

No comments yet. Login to comment.