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)
Dollar4Point80
Implied share price

Sell Overvalued by 17.0%

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
10.81 12.64 11.97 8.51 5.82 4.9
All amounts in millions
from last financial year
         
Implied Share Price $4.80 $100.95 $225.14 $20.79 $25.34
Market Cap 893 101,756 49,834 563 71
Net Debt 155 5,627 1,829 352 37
Enterprise Value (EV) 1,046 107,383 51,663 916 108
Revenue 432 55,438 45,567 580 156
EBITDA 82 8,973 6,069 157 22
Percent 19.2 % 16.2 % 13.3 % 27.2 % 14.1 %
EBIT 70 7,106 3,446 65 15
Percent 16.4 % 12.8 % 7.6 % 11.3 % 10.0 %
Balance Sheet          
Total Assets 453 36,212 33,070 1,033 120
Total Liabilities 254 29,738 17,793 664 67
Shareholders Equity 199 6,474 15,277 368 52.87978

Comments

No comments yet. Login to comment.