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)
Dollar24Point93
Implied share price

Buy Undervalued by 200.0%

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
22.9 8.98 31.01 22.24 14.64 14.85
All amounts in millions
from last financial year
         
Implied Share Price $24.93 $7.06 $88.44 $45.00 $84.33
Market Cap 5,723 19,699 11,338 9,455 9,228
Net Debt 1,648 3,919 1,864 3,021 4,861
Enterprise Value (EV) 7,342 23,535 13,142 12,476 14,381
Revenue 8,401 1,150 2,994 8,024 7,779
EBITDA 818 759 590 852 968
Percent 9.7 % 66.0 % 19.7 % 10.6 % 12.4 %
EBIT 615 429 295 814 929
Percent 7.3 % 37.3 % 9.9 % 10.1 % 11.9 %
Balance Sheet          
Total Assets 6,941 14,868 8,061 10,202 12,958
Total Liabilities 3,522 9,068 3,885 5,086 8,131
Shareholders Equity 3,419 5,800 4,176 5,115 4,827.02

Comments

No comments yet. Login to comment.