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)
Dollar6Point21
Implied share price

Within margin of safety Overvalued by 1.9%

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
11.94 12.14 13.51 8.38 5.17 4.9
All amounts in millions
from last financial year
         
Implied Share Price $6.21 $84.11 $193.30 $28.44 $28.49
Market Cap 979 85,702 36,356 615 71
Net Debt 163 7,504 3,505 313 37
Enterprise Value (EV) 1,139 93,262 39,861 928 108
Revenue 479 58,232 47,453 589 156
EBITDA 93 6,903 4,754 179 22
Percent 19.6 % 11.9 % 10.0 % 30.4 % 14.1 %
EBIT 81 4,980 2,143 71 15
Percent 16.9 % 8.6 % 4.5 % 12.1 % 10.0 %
Balance Sheet          
Total Assets 498 35,471 37,069 1,031 120
Total Liabilities 290 33,330 22,076 684 67
Shareholders Equity 207 2,141 14,993 347 52.87978

Comments

No comments yet. Login to comment.