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)
Dollar5Point57
Implied share price

Sell Overvalued by 18.3%

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
10.45 12.44 10.86 9.65 5.8 4.9
All amounts in millions
from last financial year
         
Implied Share Price $5.57 $105.19 $185.62 $29.68 $24.33
Market Cap 1,055 96,437 44,768 850 71
Net Debt 151 9,608 10,333 299 37
Enterprise Value (EV) 1,203 106,148 55,101 1,150 108
Revenue 505 58,363 50,365 619 156
EBITDA 96 9,772 5,708 198 22
Percent 19.1 % 16.7 % 11.3 % 32.0 % 14.1 %
EBIT 86 7,688 3,077 72 15
Percent 17.0 % 13.2 % 6.1 % 11.8 % 10.0 %
Balance Sheet          
Total Assets 478 38,311 46,064 1,041 120
Total Liabilities 263 35,841 32,280 677 67
Shareholders Equity 214 2,470 13,784 364 52.87978

Comments

No comments yet. Login to comment.