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)
Dollar23Point29
Implied share price

Buy Undervalued by 169.9%

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
21.53 9.24 28.17 22.05 15.18 15.5
All amounts in millions
from last financial year
         
Implied Share Price $23.29 $6.51 $80.70 $41.95 $77.86
Market Cap 5,978 17,536 10,931 9,917 9,845
Net Debt 1,648 3,919 1,864 3,021 4,861
Enterprise Value (EV) 7,561 21,381 12,670 12,938 15,009
Revenue 8,401 1,150 2,994 8,024 7,779
EBITDA 818 759 574 852 968
Percent 9.7 % 66.0 % 19.2 % 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.