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)
Dollar5Point37
Implied share price

Sell Overvalued by 12.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
FRE
Freightways Ltd
UPS
United Parcel Service, Inc.
Change
FDX
FedEx Corporation
Change
ATSG
Air Transport Services Group Inc.
Change
CJT.UN
Cargojet Income Fund
Change
11.88 13.35 13.91 8.25 5.09 4.9
All amounts in millions
from last financial year
         
Implied Share Price $5.37 $82.54 $247.63 $28.00 $28.31
Market Cap 951 88,512 48,267 600 71
Net Debt 155 7,504 1,829 313 37
Enterprise Value (EV) 1,105 96,043 50,096 913 108
Revenue 432 58,232 45,567 589 156
EBITDA 82 6,903 6,069 179 22
Percent 19.2 % 11.9 % 13.3 % 30.4 % 14.1 %
EBIT 70 4,980 3,446 71 15
Percent 16.4 % 8.6 % 7.6 % 12.1 % 10.0 %
Balance Sheet          
Total Assets 453 35,471 33,070 1,031 120
Total Liabilities 254 33,330 17,793 684 67
Shareholders Equity 199 2,141 15,277 347 52.87978

Comments

No comments yet. Login to comment.