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)
Dollar23Point26
Implied share price

Buy Undervalued by 174.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
FBU
Fletcher Building Limited
TCL
Transurban Group
Change
FLR
Fluor Corporation (NEW)
Change
PHM
Pulte Homes, Inc.
Change
DHI
D.R. Horton, Inc.
Change
23.45 10.21 15.69 9.34 38.44 35.06
All amounts in millions
from last financial year
         
Implied Share Price $23.26 $12.08 $147.01 $12.77 $15.99
Market Cap 5,824 10,593 10,586 8,932 8,417
Net Debt 1,978 4,171 -1,750 1,285 1,445
Enterprise Value (EV) 7,752 14,743 8,836 10,217 9,862
Revenue 8,873 1,154 27,577 4,820 4,354
EBITDA 759 939 946 265 281
Percent 8.6 % 81.4 % 3.4 % 5.5 % 6.5 %
EBIT 529 637 733 235 262
Percent 6.0 % 55.2 % 2.7 % 4.9 % 6.0 %
Balance Sheet          
Total Assets 7,497 9,901 8,276 6,734 7,248
Total Liabilities 3,926 6,424 4,934 4,544 3,656
Shareholders Equity 3,571 3,477 3,341 2,189 3,592.1

Comments

No comments yet. Login to comment.