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)
Dollar20Point89
Implied share price

Buy Undervalued by 158.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
FBU
Fletcher Building Limited
TCL
Transurban Group
Change
VMC
Vulcan Materials Company
Change
LEI
Leighton Holdings Limited
Change
DHI
D.R. Horton, Inc.
Change
19.62 8.89 28.4 21.36 7.16 11.5
All amounts in millions
from last financial year
         
Implied Share Price $20.89 $6.36 $107.89 $89.95 $56.40
Market Cap 5,602 23,612 15,796 11,515 11,261
Net Debt 1,726 10,850 1,696 -1,111 2,427
Enterprise Value (EV) 7,278 34,386 17,492 10,660 13,688
Revenue 8,661 1,860 3,422 13,370 10,824
EBITDA 819 1,211 818 1,488 1,190
Percent 9.5 % 65.1 % 23.9 % 11.1 % 11.0 %
EBIT 618 660 544 994 1,136
Percent 7.1 % 35.5 % 15.9 % 7.4 % 10.5 %
Balance Sheet          
Total Assets 7,501 21,239 8,301 9,676 11,151
Total Liabilities 3,818 16,470 3,847 5,584 5,256
Shareholders Equity 3,683 4,769 4,454 4,092 5,894.3

Comments

No comments yet. Login to comment.