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)
Dollar5Point29
Implied share price

Sell Overvalued by 22.2%

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
10.43 12.91 10.97 9.29 6.09 4.9
All amounts in millions
from last financial year
         
Implied Share Price $5.29 $104.40 $185.24 $27.71 $24.28
Market Cap 1,052 97,411 42,688 907 71
Net Debt 163 9,608 10,333 299 37
Enterprise Value (EV) 1,211 107,166 53,021 1,207 108
Revenue 479 58,363 50,365 619 156
EBITDA 93 9,772 5,708 198 22
Percent 19.6 % 16.7 % 11.3 % 32.0 % 14.1 %
EBIT 81 7,688 3,077 72 15
Percent 16.9 % 13.2 % 6.1 % 11.8 % 10.0 %
Balance Sheet          
Total Assets 498 38,311 46,064 1,041 120
Total Liabilities 290 35,841 32,280 677 67
Shareholders Equity 207 2,470 13,784 364 52.87978

Comments

No comments yet. Login to comment.