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)
Dollar10Point04
Implied share price

Within margin of safety Undervalued by 4.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
FBU
Fletcher Building Limited
FLR
Fluor Corporation (NEW)
Change
TCL
Transurban Group
Change
LEI
Leighton Holdings Limited
Change
CBI
Chicago Bridge & Iron Company N.V.
Change
11.27 10.9 7.54 22.98 3.93 10.88
All amounts in millions
from last financial year
         
Implied Share Price $10.04 $110.45 $1.97 $59.13 $91.07
Market Cap 6,617 12,451 10,860 10,477 9,438
Net Debt 1,776 -1,943 4,678 404 1,419
Enterprise Value (EV) 8,347 10,508 15,538 7,088 10,857
Revenue 8,517 27,351 1,195 22,564 11,094
EBITDA 766 1,394 676 1,804 997
Percent 9.0 % 5.1 % 56.6 % 8.0 % 9.0 %
EBIT 546 1,187 364 871 756
Percent 6.4 % 4.3 % 30.5 % 3.9 % 6.8 %
Balance Sheet          
Total Assets 7,103 8,323 10,071 12,076 9,389
Total Liabilities 3,584 4,566 6,669 8,855 7,045
Shareholders Equity 3,519 3,756 3,402 3,220 2,344.579

Comments

No comments yet. Login to comment.