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)
Dollar21Point33
Implied share price

Buy Undervalued by 103.3%

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
LEI
Leighton Holdings Limited
Change
18.78 10.07 26.03 20.93 12.03 6.04
All amounts in millions
from last financial year
         
Implied Share Price $21.33 $6.81 $102.82 $53.52 $88.17
Market Cap 7,264 23,940 15,446 11,890 9,935
Net Debt 1,396 12,039 1,696 2,427 -1,111
Enterprise Value (EV) 8,615 35,900 17,143 14,318 8,989
Revenue 9,004 2,210 3,422 10,824 13,370
EBITDA 856 1,379 818 1,190 1,488
Percent 9.5 % 62.4 % 23.9 % 11.0 % 11.1 %
EBIT 662 795 544 1,136 994
Percent 7.4 % 36.0 % 15.9 % 10.5 % 7.4 %
Balance Sheet          
Total Assets 7,267 23,030 8,301 11,151 9,676
Total Liabilities 3,576 17,995 3,847 5,256 5,584
Shareholders Equity 3,691 5,035 4,454 5,894 4,092.8

Comments

No comments yet. Login to comment.