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)
Dollar24Point10
Implied share price

Buy Undervalued by 187.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
FBU
Fletcher Building Limited
TCL
Transurban Group
Change
VMC
Vulcan Materials Company
Change
LEN
Lennar Corporation
Change
DHI
D.R. Horton, Inc.
Change
22.2 9.04 28.29 25.86 14.81 14.06
All amounts in millions
from last financial year
         
Implied Share Price $24.10 $6.78 $58.02 $81.11 $43.52
Market Cap 5,888 17,557 9,286 9,190 8,959
Net Debt 1,648 3,919 2,328 4,861 3,021
Enterprise Value (EV) 7,390 21,472 11,615 14,336 11,980
Revenue 8,401 1,150 2,770 7,779 8,024
EBITDA 818 759 449 968 852
Percent 9.7 % 66.0 % 16.2 % 12.4 % 10.6 %
EBIT 615 429 152 929 814
Percent 7.3 % 37.3 % 5.5 % 11.9 % 10.1 %
Balance Sheet          
Total Assets 6,941 14,868 8,259 12,958 10,202
Total Liabilities 3,522 9,068 4,321 8,131 5,086
Shareholders Equity 3,419 5,800 3,938 4,827 5,115.8

Comments

No comments yet. Login to comment.