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)
Dollar3Point76
Implied share price

Sell Overvalued by 24.0%

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
9.6 11.99 10.8 6.96 5.49 4.9
All amounts in millions
from last financial year
         
Implied Share Price $3.76 $87.21 $186.39 $17.87 $21.97
Market Cap 763 90,922 40,494 511 71
Net Debt 157 5,627 -1,927 352 37
Enterprise Value (EV) 920 96,911 38,567 864 108
Revenue 406 55,438 44,287 580 156
EBITDA 76 8,973 5,538 157 22
Percent 18.9 % 16.2 % 12.5 % 27.2 % 14.1 %
EBIT 64 7,106 3,211 65 15
Percent 15.9 % 12.8 % 7.3 % 11.3 % 10.0 %
Balance Sheet          
Total Assets 433 36,212 33,567 1,033 120
Total Liabilities 245 29,738 16,169 664 67
Shareholders Equity 187 6,474 17,398 368 52.87978

Comments

No comments yet. Login to comment.