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)
Dollar20Point67
Implied share price

Buy Undervalued by 153.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
FBU
Fletcher Building Limited
TCL
Transurban Group
Change
FLR
Fluor Corporation (NEW)
Change
DHI
D.R. Horton, Inc.
Change
VMC
Vulcan Materials Company
Change
19.33 8.84 27.14 5.28 14.01 24.77
All amounts in millions
from last financial year
         
Implied Share Price $20.67 $5.64 $184.94 $36.90 $48.22
Market Cap 5,606 16,680 9,307 8,921 8,795
Net Debt 1,648 3,919 -1,943 3,021 2,328
Enterprise Value (EV) 7,233 20,596 7,364 11,942 11,123
Revenue 8,401 1,150 27,351 8,024 2,770
EBITDA 818 759 1,394 852 449
Percent 9.7 % 66.0 % 5.1 % 10.6 % 16.2 %
EBIT 615 429 1,187 814 152
Percent 7.3 % 37.3 % 4.3 % 10.1 % 5.5 %
Balance Sheet          
Total Assets 6,941 14,868 8,323 10,202 8,259
Total Liabilities 3,522 9,068 4,566 5,086 4,321
Shareholders Equity 3,419 5,800 3,756 5,115 3,938.106

Comments

No comments yet. Login to comment.